{"text_format":"1","workbook":"xlsx","n_sheets":49,"sheets":["Sheet1","Book_to_tax_Recon","Summary","Summary (check)","ARAM Calc Explanation","1210","3030","311","375","3761","3762","376G","378","379","3801","3802","380G","381","382","383","384","385","387","389","389A","390","3910","3912","3913","3914","391S","3921","3922","3923","3924","393","394","395","396","397","398","399","Sheet3","CY_Report","FERC Code upd","Forecast","Plant Balance ","ACCUM DEPR","Depreciation Expense"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":172,"comments":1,"pivot_tables":1},"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":"Sheet1","index":0,"n_rows":35,"n_cols":5,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["Tab","+0","FERC Code"]
[311,{"$f":"IF(LEN(A2)=3,A2&\"0\",TEXT(A2,0))","v":"3110"},"1210",{"$f":"VLOOKUP(C2,B:B,1,0)","v":{"$error":"#N/A"}},"New"]
[375,{"$f":"IF(LEN(A3)=3,A3&\"0\",TEXT(A3,0))","v":"3750"},"3030",{"$f":"VLOOKUP(C3,B:B,1,0)","v":{"$error":"#N/A"}},"New"]
[3761,"3761","3890","3890"]
[3762,"3762","3900","3900"]
["376G","376G","3910","3910"]
[378,"3780","3912","3912"]
[379,"3790","3913","3913"]
[3801,"3801","3914","3914"]
[3802,"3802","3921","3921"]
["380G","380G","3922","3922"]
[381,"3810","3970","3970"]
[382,"3820","3980","3980"]
[383,"3830","3990","3990"]
[384,"3840","389A",{"$error":"#N/A"},"New"]
[385,"3850"]
[387,"3870"]
[389,"3890"]
[390,"3900"]
[3910,"3910"]
[3912,"3912"]
[3913,"3913"]
[3914,"3914"]
["391S","391S"]
[3921,"3921"]
[3922,"3922"]
[3923,"3923"]
[3924,"3924"]
[393,"3930"]
[394,"3940"]
[395,"3950"]
[396,"3960"]
[397,"3970"]
[398,"3980"]
[399,"3990"]

{"sheet":"Book_to_tax_Recon","index":1,"n_rows":39,"n_cols":4,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[]
["FC (12/31/2017)"]
["Plant Balance ",4890781.3600000003]
[" - Land and other non depreciable items",-472514.62]
[" - repairs basis adjustment",0]
["Net Book Basis",null,{"$f":"+B3+B4+B5","v":4418266.74}]
[]
[]
["Total Accumulated Plant Depr",-1386955.68]
[" - Land and other non depreciable items",0]
[" - repairs accum depr adjustment",0]
["Net Accum Depr",null,{"$f":"+B9+B10+B11","v":-1386955.68}]
[]
["Net Book Value",null,null,{"$f":"+C6+C12","v":3031311.0600000005}]
[]
[]
[]
["Tax Basis",4420099.7399999993]
[" - Land and other non depreciable items"]
[" - Tax Repairs"]
[null,null,{"$f":"SUM(B18:B20)","v":4420099.7399999993}]
[]
[]
["Accumulated Tax Reserve",-2300103.12]
[" - Bonus Depreciation",-1428893.66]
[null,null,{"$f":"+B24+B25","v":-3728996.7800000003}]
[]
["Net Tax Value",null,null,{"$f":"+C21+C26","v":691102.95999999903}]
[]
["Net Book - Net Tax",null,null,{"$f":"+D14-D28","v":2340208.1000000015}]
["Rate Diff",null,null,0.1323]
[null,null,null,{"$f":"+D30*D31","v":309609.53163000022}]
[]
[]
["Summary of Book Basis Items Not Included "]
[" - Land and other non depreciable items",null,null,{"$f":"-B4-B10","v":472514.62}]
[" - Tax Repairs",null,null,{"$f":"-B5-B11","v":0}]
[" - Cost of Removal",null,null,0]
["Total",null,null,{"$f":"SUM(D36:D38)","v":472514.62}]

{"sheet":"Summary","index":2,"n_rows":47,"n_cols":87,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["Book Rollforward :  ",null,null,null,null,null,null,"FED Rate","FBOS","State Rate"]
["FAS Data 2017 :    ",null,null,null,null,"Historical Tax Rate",{"$f":"+H2+I2+J2","v":0.38574999999999998},0.35,{"$f":"-+H2*+J2","v":-1.925E-2},5.5E-2]
["FAS Data 2018+ :  ",null,null,null,null,"Current Tax Rate",{"$f":"+H3+I3+J3","v":0.25345000000000001},0.21,{"$f":"-+H3*+J3","v":-1.155E-2},5.5E-2]
[]
[]
[]
["FERC Account","Description","Note","Amortization/Reduction to Tax"]
[null,null,null,"Total",2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1210","Organization",null,{"$f":"SUM(E9:CI9)","v":0},{"$f":"INDIRECT($A9&\"!E493\")","v":0},{"$f":"INDIRECT($A9&\"!F493\")","v":0},{"$f":"INDIRECT($A9&\"!G493\")","v":0},{"$f":"INDIRECT($A9&\"!H493\")","v":0},{"$f":"INDIRECT($A9&\"!I493\")","v":0},{"$f":"INDIRECT($A9&\"!J493\")","v":0},{"$f":"INDIRECT($A9&\"!K493\")","v":0},{"$f":"INDIRECT($A9&\"!L493\")","v":0},{"$f":"INDIRECT($A9&\"!M493\")","v":0},{"$f":"INDIRECT($A9&\"!N493\")","v":0},{"$f":"INDIRECT($A9&\"!O493\")","v":0},{"$f":"INDIRECT($A9&\"!P493\")","v":0},{"$f":"INDIRECT($A9&\"!Q493\")","v":0},{"$f":"INDIRECT($A9&\"!R493\")","v":0},{"$f":"INDIRECT($A9&\"!S493\")","v":0},{"$f":"INDIRECT($A9&\"!T493\")","v":0},{"$f":"INDIRECT($A9&\"!U493\")","v":0},{"$f":"INDIRECT($A9&\"!V493\")","v":0},{"$f":"INDIRECT($A9&\"!W493\")","v":0},{"$f":"INDIRECT($A9&\"!X493\")","v":0},{"$f":"INDIRECT($A9&\"!Y493\")","v":0},{"$f":"INDIRECT($A9&\"!Z493\")","v":0},{"$f":"INDIRECT($A9&\"!aa493\")","v":0},{"$f":"INDIRECT($A9&\"!ab493\")","v":0},{"$f":"INDIRECT($A9&\"!ac493\")","v":0},{"$f":"INDIRECT($A9&\"!ad493\")","v":0},{"$f":"INDIRECT($A9&\"!ae493\")","v":0},{"$f":"INDIRECT($A9&\"!af493\")","v":0},{"$f":"INDIRECT($A9&\"!ag493\")","v":0},{"$f":"INDIRECT($A9&\"!AH493\")","v":0},{"$f":"INDIRECT($A9&\"!aI493\")","v":0},{"$f":"INDIRECT($A9&\"!AJ493\")","v":0},{"$f":"INDIRECT($A9&\"!AK493\")","v":0},{"$f":"INDIRECT($A9&\"!AL493\")","v":0},{"$f":"INDIRECT($A9&\"!AM493\")","v":0},{"$f":"INDIRECT($A9&\"!AN493\")","v":0},{"$f":"INDIRECT($A9&\"!AO493\")","v":0},{"$f":"INDIRECT($A9&\"!AP493\")","v":0},{"$f":"INDIRECT($A9&\"!AQ493\")","v":0},{"$f":"INDIRECT($A9&\"!AR493\")","v":0},{"$f":"INDIRECT($A9&\"!AS493\")","v":0},{"$f":"INDIRECT($A9&\"!AT493\")","v":0},{"$f":"INDIRECT($A9&\"!AU493\")","v":0},{"$f":"INDIRECT($A9&\"!AV493\")","v":0},{"$f":"INDIRECT($A9&\"!AW493\")","v":0},{"$f":"INDIRECT($A9&\"!AX493\")","v":0},{"$f":"INDIRECT($A9&\"!AY493\")","v":0},{"$f":"INDIRECT($A9&\"!AZ493\")","v":0},{"$f":"INDIRECT($A9&\"!BA493\")","v":0},{"$f":"INDIRECT($A9&\"!BB493\")","v":0},{"$f":"INDIRECT($A9&\"!BC493\")","v":0},{"$f":"INDIRECT($A9&\"!BD493\")","v":0},{"$f":"INDIRECT($A9&\"!BE493\")","v":0},{"$f":"INDIRECT($A9&\"!BF493\")","v":0},{"$f":"INDIRECT($A9&\"!BG493\")","v":0},{"$f":"INDIRECT($A9&\"!BH493\")","v":0},{"$f":"INDIRECT($A9&\"!BI493\")","v":0},{"$f":"INDIRECT($A9&\"!BJ493\")","v":0},{"$f":"INDIRECT($A9&\"!BK493\")","v":0},{"$f":"INDIRECT($A9&\"!BL493\")","v":0},{"$f":"INDIRECT($A9&\"!BM493\")","v":0},{"$f":"INDIRECT($A9&\"!BN493\")","v":0},{"$f":"INDIRECT($A9&\"!BO493\")","v":0},{"$f":"INDIRECT($A9&\"!BP493\")","v":0},{"$f":"INDIRECT($A9&\"!BQ493\")","v":0},{"$f":"INDIRECT($A9&\"!BR493\")","v":0},{"$f":"INDIRECT($A9&\"!BS493\")","v":0},{"$f":"INDIRECT($A9&\"!BT493\")","v":0},{"$f":"INDIRECT($A9&\"!BU493\")","v":0},{"$f":"INDIRECT($A9&\"!BV493\")","v":0},{"$f":"INDIRECT($A9&\"!BW493\")","v":0},{"$f":"INDIRECT($A9&\"!BX493\")","v":0},{"$f":"INDIRECT($A9&\"!BY493\")","v":0},{"$f":"INDIRECT($A9&\"!BZ493\")","v":0},{"$f":"INDIRECT($A9&\"!CA493\")","v":0},{"$f":"INDIRECT($A9&\"!CB493\")","v":0},{"$f":"INDIRECT($A9&\"!CC493\")","v":0},{"$f":"INDIRECT($A9&\"!CD493\")","v":0},{"$f":"INDIRECT($A9&\"!CE493\")","v":0},{"$f":"INDIRECT($A9&\"!CF493\")","v":0},{"$f":"INDIRECT($A9&\"!CG493\")","v":0},{"$f":"INDIRECT($A9&\"!CH493\")","v":0},{"$f":"INDIRECT($A9&\"!CI493\")","v":0}]
["3030","Franchises & Consents",null,{"$f":"SUM(E10:CI10)","v":0},{"$f":"INDIRECT($A10&\"!E493\")","v":0},{"$f":"INDIRECT($A10&\"!F493\")","v":0},{"$f":"INDIRECT($A10&\"!G493\")","v":0},{"$f":"INDIRECT($A10&\"!H493\")","v":0},{"$f":"INDIRECT($A10&\"!I493\")","v":0},{"$f":"INDIRECT($A10&\"!J493\")","v":0},{"$f":"INDIRECT($A10&\"!K493\")","v":0},{"$f":"INDIRECT($A10&\"!L493\")","v":0},{"$f":"INDIRECT($A10&\"!M493\")","v":0},{"$f":"INDIRECT($A10&\"!N493\")","v":0},{"$f":"INDIRECT($A10&\"!O493\")","v":0},{"$f":"INDIRECT($A10&\"!P493\")","v":0},{"$f":"INDIRECT($A10&\"!Q493\")","v":0},{"$f":"INDIRECT($A10&\"!R493\")","v":0},{"$f":"INDIRECT($A10&\"!S493\")","v":0},{"$f":"INDIRECT($A10&\"!T493\")","v":0},{"$f":"INDIRECT($A10&\"!U493\")","v":0},{"$f":"INDIRECT($A10&\"!V493\")","v":0},{"$f":"INDIRECT($A10&\"!W493\")","v":0},{"$f":"INDIRECT($A10&\"!X493\")","v":0},{"$f":"INDIRECT($A10&\"!Y493\")","v":0},{"$f":"INDIRECT($A10&\"!Z493\")","v":0},{"$f":"INDIRECT($A10&\"!aa493\")","v":0},{"$f":"INDIRECT($A10&\"!ab493\")","v":0},{"$f":"INDIRECT($A10&\"!ac493\")","v":0},{"$f":"INDIRECT($A10&\"!ad493\")","v":0},{"$f":"INDIRECT($A10&\"!ae493\")","v":0},{"$f":"INDIRECT($A10&\"!af493\")","v":0},{"$f":"INDIRECT($A10&\"!ag493\")","v":0},{"$f":"INDIRECT($A10&\"!AH493\")","v":0},{"$f":"INDIRECT($A10&\"!aI493\")","v":0},{"$f":"INDIRECT($A10&\"!AJ493\")","v":0},{"$f":"INDIRECT($A10&\"!AK493\")","v":0},{"$f":"INDIRECT($A10&\"!AL493\")","v":0},{"$f":"INDIRECT($A10&\"!AM493\")","v":0},{"$f":"INDIRECT($A10&\"!AN493\")","v":0},{"$f":"INDIRECT($A10&\"!AO493\")","v":0},{"$f":"INDIRECT($A10&\"!AP493\")","v":0},{"$f":"INDIRECT($A10&\"!AQ493\")","v":0},{"$f":"INDIRECT($A10&\"!AR493\")","v":0},{"$f":"INDIRECT($A10&\"!AS493\")","v":0},{"$f":"INDIRECT($A10&\"!AT493\")","v":0},{"$f":"INDIRECT($A10&\"!AU493\")","v":0},{"$f":"INDIRECT($A10&\"!AV493\")","v":0},{"$f":"INDIRECT($A10&\"!AW493\")","v":0},{"$f":"INDIRECT($A10&\"!AX493\")","v":0},{"$f":"INDIRECT($A10&\"!AY493\")","v":0},{"$f":"INDIRECT($A10&\"!AZ493\")","v":0},{"$f":"INDIRECT($A10&\"!BA493\")","v":0},{"$f":"INDIRECT($A10&\"!BB493\")","v":0},{"$f":"INDIRECT($A10&\"!BC493\")","v":0},{"$f":"INDIRECT($A10&\"!BD493\")","v":0},{"$f":"INDIRECT($A10&\"!BE493\")","v":0},{"$f":"INDIRECT($A10&\"!BF493\")","v":0},{"$f":"INDIRECT($A10&\"!BG493\")","v":0},{"$f":"INDIRECT($A10&\"!BH493\")","v":0},{"$f":"INDIRECT($A10&\"!BI493\")","v":0},{"$f":"INDIRECT($A10&\"!BJ493\")","v":0},{"$f":"INDIRECT($A10&\"!BK493\")","v":0},{"$f":"INDIRECT($A10&\"!BL493\")","v":0},{"$f":"INDIRECT($A10&\"!BM493\")","v":0},{"$f":"INDIRECT($A10&\"!BN493\")","v":0},{"$f":"INDIRECT($A10&\"!BO493\")","v":0},{"$f":"INDIRECT($A10&\"!BP493\")","v":0},{"$f":"INDIRECT($A10&\"!BQ493\")","v":0},{"$f":"INDIRECT($A10&\"!BR493\")","v":0},{"$f":"INDIRECT($A10&\"!BS493\")","v":0},{"$f":"INDIRECT($A10&\"!BT493\")","v":0},{"$f":"INDIRECT($A10&\"!BU493\")","v":0},{"$f":"INDIRECT($A10&\"!BV493\")","v":0},{"$f":"INDIRECT($A10&\"!BW493\")","v":0},{"$f":"INDIRECT($A10&\"!BX493\")","v":0},{"$f":"INDIRECT($A10&\"!BY493\")","v":0},{"$f":"INDIRECT($A10&\"!BZ493\")","v":0},{"$f":"INDIRECT($A10&\"!CA493\")","v":0},{"$f":"INDIRECT($A10&\"!CB493\")","v":0},{"$f":"INDIRECT($A10&\"!CC493\")","v":0},{"$f":"INDIRECT($A10&\"!CD493\")","v":0},{"$f":"INDIRECT($A10&\"!CE493\")","v":0},{"$f":"INDIRECT($A10&\"!CF493\")","v":0},{"$f":"INDIRECT($A10&\"!CG493\")","v":0},{"$f":"INDIRECT($A10&\"!CH493\")","v":0},{"$f":"INDIRECT($A10&\"!CI493\")","v":0}]
[311,"Liquefied Petroleum Gas Equip",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[375,"Structures & Improvements",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3761","Mains Plastic",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3762","Mains Steel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["376G","Mains Plastic - GRIP",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[378,"M&R Station Equip-General",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[379,"M&R Station Equip-City Gate",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3801,"Services Plastic",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3802,"Services Steel",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["380G","Services Plastic - GRIP",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[381,"Meters",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[382,"Meter Installations",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[383,"House Regulators",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[384,"House Reg Installs",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[385,"M&R Station Equip-Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[387,"Other Equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[389,"Land and Land Rights",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["389A","Land/Land Rights-FB",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[390,"Structures and improvements",null,13839.277221000035,319.45150062000005,319.45150062000016,319.45150062000027,319.45150062000039,319.4515006200005,319.4515006200005,319.4515006200005,319.45150062000039,319.4515006200005,319.4515006200005,319.45150062000062,319.45150062000084,319.45150062000084,319.45150062000096,319.45150062000107,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.45150062000118,324.30229600387116,326.06921480646133,326.06921480646122,326.0692148064611,326.06921480646088,326.06921480646088,326.06921480646088,326.06921480646099,326.0692148064611,44.419689693759423,0.65049577068445785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3910,"Office Furn & Equip",null,30882.475448999994,1217.4319056059996,1509.5755803102143,1625.0393551490147,2115.5716784678889,2115.5716784678889,2115.5716784678889,2115.5716784678898,2115.5716784678898,2115.5716784678898,2115.5716784678898,2115.5716784678893,2060.0363150033959,2028.156609957889,2028.1566099578895,1181.7778277544094,871.61353690777946,684.13686529480378,662.72382986188927,89.253585453596855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3912,"Computer Hardware",null,72759.620682000066,1368.3957126839998,1380.281252934144,1410.0541786191266,1425.0011504791314,1425.0011504791319,1425.0011504791319,1425.0011504791319,1425.0011504791319,1425.0011504791323,1425.0011504791325,1425.0011504791325,1425.0011504791325,1425.0011504791325,1425.0011504791323,1425.0011504791328,1425.0011504791328,1425.0011504791328,1425.0011504791328,1407.3071876798094,1321.8071504791333,1321.8071504791328,1321.8071504791324,1321.8071504791328,1321.8071504791326,1321.8071504791333,1321.8071504791328,1321.8071504791328,1321.8071504791324,1321.8071504791319,1321.8071504791319,1321.8071504791319,1321.8071504791315,1321.8071504791315,1321.8071504791315,1321.8071504791315,1321.8071504791315,1321.807150479131,1321.807150479131,1321.8071504791305,1321.8071504791305,1321.8071504791299,1169.2450802437143,1155.8987168791309,1155.8987168791305,1155.8987168791307,1116.5536621456079,1072.0385255551314,1072.0385255551314,1072.0385255551319,1072.0385255551319,1072.0385255551314,1072.0385255551314,1072.0385255551312,1072.0385255551307,626.19178527934355,287.66533449913084,287.66533449913084,287.66533449913084,260.39332384296415,56.605437795131671,56.605437795131671,56.605437795131657,56.605437795131657,56.605437795131664,56.605437795131671,56.605437795131699,56.605437795131685,52.229092874469437,36.462747288951704,36.462747288951704,36.462747288951689,36.462747288951704,8.4999878762636705,0,0,0,0,0,0,0,0,0,0]
[3913,"Furniture & Fixtures",null,75972.927051000006,3357.5103684359988,3360.1060944359988,3360.1060944359988,3462.6744528956583,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397485,3822.9152341397485,3822.9152341397485,3822.915234139748,3822.9152341397498,3822.9152341397521,3822.9152341397521,3822.9152341397521,3395.4118858058364,465.53630355794735,462.80913970374809,462.80913970374786,302.23505992883202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3914,"System Software",null,35299.578194999995,9910.5024644639961,1758.393052260531,1141.2519806519999,1355.4392666621222,1497.5464646520004,1615.4403176519995,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4389946520005,1615.4403176520013,1615.4403176520013,2676.4849946520017,2420.99843578934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["391S","ECIS Improvements",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3921,"Transportation Equip - Autos",null,5073.2657640000125,618.04746737999949,764.71127837999961,604.64812337999979,604.64812337999956,333.92938836656845,206.05513320000011,342.62180820000037,454.11763320000068,454.11763320000091,454.11763320000068,236.25154211344227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3922,"Transportation Equip-Lt Trck/Vans",null,40918.668777000006,1622.7871430399994,3490.4754846742917,2726.2213735039941,2786.1620626466056,2508.8572326512121,3031.9047438856205,4249.9284535085371,4675.8144308749179,4950.9390247446427,4717.001508363056,2496.4839308799665,1863.5014656206988,1352.336143481939,446.25577912452582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3923,"Trans Equip-HD Truck/Bobtail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3924,"Trans Equip-Trailers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[393,"Stores equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[394,"Tools, shop and garage equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[395,"Laboratory equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[396,"Power operated equipment",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[397,"Communication equipment","combine all 397x",29843.028747000011,1871.1326327400002,1871.1326327400002,1951.946753262185,2143.6157715923218,2143.6170091247222,2143.61577159232,2383.2032820373925,2622.7895549500627,2622.7895549500636,2133.71839806769,751.65692221006543,751.65692221006498,751.65692221006498,751.65692221006543,751.65692221006543,751.65692221006589,751.65692221006543,751.65692221006543,751.65692221006543,751.65692221006543,438.89816384259086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[398,"Miscellaneous equipment",null,5987.7802530000145,0,0,110.19335604184451,217.63014209261456,217.63014209261456,217.63014209261462,217.63014209261462,217.63014209261468,217.63014209261473,217.63014209261473,217.63014209261479,217.63014209261479,217.63014209261479,217.63014209261479,217.63014209261485,217.63014209261485,217.6301420926149,217.63014209261496,217.63014209261502,217.63014209261496,217.63014209261507,217.63014209261516,217.63014209261522,217.63014209261519,217.63014209261522,217.63014209261527,217.6301420926153,217.63014209261533,215.00634906966954,138.66766420249974,83.15933137062558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[399,"Other tangible property",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Amortization/Reduction to Tax",null,{"$f":"SUM(D9:D45)","v":310576.62213900016},{"$f":"SUM(E9:E45)","v":20285.259194969993},14454.12687635518,13248.912715664163,14430.194148836345,14384.519800593887,14897.585672129322,16491.763567197311,17268.731642476367,17543.856236346091,16820.84756308213,13000.402418654861,12075.631724817657,11532.58802063339,10626.507656275979,10394.917771947976,9829.2669222386849,7220.7918148363697,7199.3787794034552,6608.2145721958395,6005.9576012076504,2763.3232605922876,2321.6979328954972,2321.6979328954972,2161.1238531205809,1858.8887931917498,1858.8887931917493,1858.8887931917498,1858.8887931917491,1856.2650001688028,1779.9263153016329,1724.4179824697587,1641.258651099133,1641.2586510991327,1641.2586510991327,1646.1094464830026,1647.8763652855928,1647.8763652855923,1647.8763652855921,1647.8763652855914,1647.8763652855914,1647.8763652855907,1495.3142950501751,1481.967931685592,1200.3184065728899,1156.5492126498152,1116.5536621456079,1072.0385255551314,1072.0385255551314,1072.0385255551319,1072.0385255551319,1072.0385255551314,1072.0385255551314,1072.0385255551312,1072.0385255551307,626.19178527934355,287.66533449913084,287.66533449913084,287.66533449913084,260.39332384296415,56.605437795131671,56.605437795131671,56.605437795131657,56.605437795131657,56.605437795131664,{"$f":"SUM(BQ9:BQ45)","v":56.605437795131671},56.605437795131699,56.605437795131685,52.229092874469437,36.462747288951704,36.462747288951704,36.462747288951689,36.462747288951704,8.4999878762636705,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Summary (check)","index":3,"n_rows":51,"n_cols":11,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[null," Not Depreciable, should not have a difference",null,null,null,null,"FED Rate","FBOS","State Rate"]
[null,null,null,null,"Historical Tax Rate",{"$f":"+G2+H2+I2","v":0.38574999999999998},0.35,{"$f":"-+G2*+I2","v":-1.925E-2},5.5E-2]
[null,null,null,null,"Current Tax Rate",{"$f":"+G3+H3+I3","v":0.25345000000000001},0.21,{"$f":"-+G3*+I3","v":-1.155E-2},5.5E-2]
[]
[]
[]
["FERC Account","Description","Note"]
[null,null,null,"Net Book","Net Tax","rate diff","Gross Calc","Detail Calc","Difference",null,"Negative Tax Depr Diff"]
["1210","Organization",null,{"$f":"INDIRECT(A9&\"!C60\")","v":0},{"$f":"INDIRECT(A9&\"!C89\")","v":0},{"$f":"+$F$2-$F$3","v":0.13229999999999997},{"$f":"+(D9-E9)*F9","v":0},{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A9,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$f":"+G9-H9","v":{"$error":"#NAME?"}},null,{"$f":"INDIRECT(A9&\"!b3\")","v":0}]
["3030","Franchises & Consents",null,{"$f":"INDIRECT(A10&\"!C60\")","v":-1.8189894035458561E-12},{"$f":"INDIRECT(A10&\"!C89\")","v":0},0.13229999999999997,{"$f":"+(D10-E10)*F10","v":-2.4065229808911671E-13},{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A10,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$f":"+G10-H10","v":{"$error":"#NAME?"}},null,0]
[311,"Liquefied Petroleum Gas Equip",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A11,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[375,"Structures & Improvements",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A12,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
["3761","Mains Plastic",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A13,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
["3762","Mains Steel",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A14,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
["376G","Mains Plastic - GRIP",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A15,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[378,"M&R Station Equip-General",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A16,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[379,"M&R Station Equip-City Gate",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A17,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[3801,"Services Plastic",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A18,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[3802,"Services Steel",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A19,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
["380G","Services Plastic - GRIP",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A20,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[381,"Meters",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A21,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[382,"Meter Installations",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A22,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[383,"House Regulators",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A23,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[384,"House Reg Installs",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A24,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[385,"M&R Station Equip-Industrial",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A25,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[387,"Other Equipment",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A26,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[390,"Structures and improvements",null,193920.98,89315.71,0.13229999999999997,13839.277220999998,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A27,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,{"$f":"INDIRECT(A27&\"!b3\")","v":3.637978807091713E-11}]
[3910,"Office Furn & Equip",null,249105.54999999993,15677.919999999993,0.13229999999999997,30882.475448999987,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A28,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[3912,"Computer Hardware",null,550905.92999999993,946.59000000000015,0.13229999999999997,72759.620681999979,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A29,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[3913,"Furniture & Fixtures",null,600537.47,26290.1,0.13229999999999997,75972.927050999977,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A30,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[3914,"System Software",null,524871.39999999991,258056.75,0.13229999999999997,35299.57819499998,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A31,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
["391S","ECIS Improvements",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A32,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[3921,"Transportation Equip - Autos",null,49128.300000000076,10781.62,0.13229999999999997,5073.2657640000089,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A33,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[3922,"Transportation Equip-Lt Trck/Vans",null,549925.05000000005,240638.06,0.13229999999999997,40918.668776999999,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A34,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[3923,"Trans Equip-HD Truck/Bobtail",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A35,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[3924,"Trans Equip-Trailers",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A36,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[393,"Stores equipment",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A37,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[394,"Tools, shop and garage equipment",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A38,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[395,"Laboratory equipment",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A39,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[396,"Power operated equipment",null,0,0,0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A40,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[397,"Communication equipment",null,262757.64,37186.749999999993,0.13229999999999997,29843.028746999997,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A41,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[398,"Miscellaneous equipment",null,50158.740000000005,4899.6299999999992,0.13229999999999997,5987.7802529999999,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A42,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,1.546140993013978E-11]
[399,"Other tangible property",null,0,7309.83,0.13229999999999997,-967.09050899999977,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A43,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[null,null,"Depreciable Totals",{"$f":"SUM(D9:D43)","v":3031311.06},{"$f":"SUM(E9:E43)","v":691102.96},null,{"$f":"SUM(G9:G43)","v":309609.53162999987},{"$f":"SUM(H9:H43)","v":{"$error":"#NAME?"}},{"$f":"SUM(I9:I43)","v":{"$error":"#NAME?"}},null,{"$f":"SUM(K9:K43)","v":5.184119800105691E-11}]
[]
[389,"Land and Land Rights",null,{"$f":"INDIRECT(A46&\"!C60\")","v":472514.62},{"$f":"INDIRECT(A46&\"!C89\")","v":0},0.13229999999999997,{"$f":"+(D46-E46)*F46","v":62513.68422599999},{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A46,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$f":"+G46-H46","v":{"$error":"#NAME?"}},null,{"$f":"INDIRECT(A46&\"!b3\")","v":-62513.684225999998}]
["389A","Land/Land Rights-FB",null,{"$f":"INDIRECT(A47&\"!C60\")","v":0},{"$f":"INDIRECT(A47&\"!C89\")","v":0},0.13229999999999997,0,{"$f":"_xlfn.IFNA(INDEX(Summary!D:D,MATCH($A47,Summary!A:A,0)),0)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},null,0]
[null,null,"Non-Depreciable Totals",{"$f":"SUM(D46:D47)","v":472514.62},{"$f":"SUM(E46:E47)","v":0},null,{"$f":"SUM(G46:G47)","v":62513.68422599999},{"$f":"SUM(H46:H47)","v":{"$error":"#NAME?"}},{"$f":"SUM(I46:I47)","v":{"$error":"#NAME?"}},null,{"$f":"SUM(K46:K47)","v":-62513.684225999998}]
[]
[]
[null,null,"Totals",{"$f":"+D44+D48","v":3503825.68},{"$f":"+E44+E48","v":691102.96},null,{"$f":"+G44+G48","v":372123.21585599985},{"$f":"+H44+H48","v":{"$error":"#NAME?"}},{"$f":"+I44+I48","v":{"$error":"#NAME?"}},null,{"$f":"+K44+K48","v":-62513.684225999947}]

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

{"sheet":"1210","index":5,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3982201.58},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3980184.58},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3030","index":6,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-2.4065229808911671E-13}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":-9.0949470177292804E-13},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1833},1,0,16,0,0,0,-9.0949470177292804E-13,1]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":1833},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":-9.0949470177292804E-13}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,-9.0949470177292804E-13,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,-9.0949470177292804E-13]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":-1.8189894035458561E-12},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"311","index":7,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,0]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"375","index":8,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,{"$f":"+$F14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,{"$f":"+$F15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,{"$f":"+$F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,{"$f":"+$F20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,{"$f":"+$F21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,{"$f":"+$F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3761","index":9,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3762","index":10,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"376G","index":11,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"378","index":12,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"379","index":13,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ38:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3801","index":14,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,{"$f":"+$F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,{"$f":"+$F23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3802","index":15,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"380G","index":16,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"381","index":17,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,0,null,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,{"$f":"+$F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"382","index":18,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,{"$f":"+$F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"383","index":19,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,{"$f":"+K23","v":0},{"$f":"+L23","v":0},{"$f":"+M23","v":0},{"$f":"+N23","v":0},{"$f":"+O23","v":0},{"$f":"+P23","v":0},{"$f":"+Q23","v":0},{"$f":"+R23","v":0},{"$f":"+S23","v":0},{"$f":"+T23","v":0},{"$f":"+U23","v":0},{"$f":"+V23","v":0},{"$f":"+W23","v":0},{"$f":"+X23","v":0},{"$f":"+Y23","v":0},{"$f":"+Z23","v":0},{"$f":"+AA23","v":0},{"$f":"+AB23","v":0},{"$f":"+AC23","v":0},{"$f":"+AD23","v":0},{"$f":"+AE23","v":0},{"$f":"+AF23","v":0},{"$f":"+AG23","v":0},{"$f":"+AH23","v":0},{"$f":"+AI23","v":0},{"$f":"+AJ23","v":0},{"$f":"+AK23","v":0},{"$f":"+AL23","v":0},{"$f":"+AM23","v":0},{"$f":"+AN23","v":0},{"$f":"+AO23","v":0},{"$f":"+AP23","v":0},{"$f":"+AQ23","v":0},{"$f":"+AR23","v":0},{"$f":"+AS23","v":0},{"$f":"+AT23","v":0},{"$f":"+AU23","v":0},{"$f":"+AV23","v":0},{"$f":"+AW23","v":0},{"$f":"+AX23","v":0},{"$f":"+AY23","v":0},{"$f":"+AZ23","v":0},{"$f":"+BA23","v":0},{"$f":"+BB23","v":0},{"$f":"+BC23","v":0},{"$f":"+BD23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,{"$f":"+K24","v":0},{"$f":"+L24","v":0},{"$f":"+M24","v":0},{"$f":"+N24","v":0},{"$f":"+O24","v":0},{"$f":"+P24","v":0},{"$f":"+Q24","v":0},{"$f":"+R24","v":0},{"$f":"+S24","v":0},{"$f":"+T24","v":0},{"$f":"+U24","v":0},{"$f":"+V24","v":0},{"$f":"+W24","v":0},{"$f":"+X24","v":0},{"$f":"+Y24","v":0},{"$f":"+Z24","v":0},{"$f":"+AA24","v":0},{"$f":"+AB24","v":0},{"$f":"+AC24","v":0},{"$f":"+AD24","v":0},{"$f":"+AE24","v":0},{"$f":"+AF24","v":0},{"$f":"+AG24","v":0},{"$f":"+AH24","v":0},{"$f":"+AI24","v":0},{"$f":"+AJ24","v":0},{"$f":"+AK24","v":0},{"$f":"+AL24","v":0},{"$f":"+AM24","v":0},{"$f":"+AN24","v":0},{"$f":"+AO24","v":0},{"$f":"+AP24","v":0},{"$f":"+AQ24","v":0},{"$f":"+AR24","v":0},{"$f":"+AS24","v":0},{"$f":"+AT24","v":0},{"$f":"+AU24","v":0},{"$f":"+AV24","v":0},{"$f":"+AW24","v":0},{"$f":"+AX24","v":0},{"$f":"+AY24","v":0},{"$f":"+AZ24","v":0},{"$f":"+BA24","v":0},{"$f":"+BB24","v":0},{"$f":"+BC24","v":0},{"$f":"+BD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"384","index":20,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"385","index":21,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"387","index":22,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY38:AY58)","v":0},{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"389","index":23,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":62513.684225999998},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":-62513.684225999998},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":62513.68422599999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":472514.62},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":472514.62},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",1,1,472514.62,1,0,0,472514.62,472514.62,1]
["Total",{"$f":"SUM(B11:B31)","v":1},null,{"$f":"SUM(D11:D31)","v":472514.62},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":472514.62},{"$f":"SUM(I11:I31)","v":472514.62}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,472514.62,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":472514.62},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":472514.62},"     Begin Cumulative Difference",{"$f":"+$C474","v":472514.62},{"$f":"+E476","v":472514.62},{"$f":"+F476","v":472514.62},472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,{"$f":"+BR476","v":472514.62},472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":472514.62},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":472514.62},472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":472514.62},472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62,472514.62]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38574999999999998},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":182272.514665},"     Begin Cumulative DFIT",{"$f":"+C481","v":182272.514665},{"$f":"+E482","v":182272.514665},{"$f":"+F482","v":182272.514665},182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,{"$f":"+BR482","v":182272.514665},182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":182272.514665},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":182272.514665},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":182272.514665},182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":182272.514665},182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38574999999999998},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38574999999999998},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":182272.514665},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":182272.514665},{"$f":"+E485+F480","v":182272.514665},{"$f":"+F485+G480","v":182272.514665},182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,{"$f":"+BR485+BS480","v":182272.514665},182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665,182272.514665]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":119758.830439},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":62513.684225999998},{"$f":"+E489","v":62513.684225999998},{"$f":"+F489","v":62513.684225999998},62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,{"$f":"+BR489","v":62513.684225999998},62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":62513.684225999998},"     End Excess Deferred",{"$f":"+E487-E488","v":62513.684225999998},{"$f":"+F487-F488","v":62513.684225999998},62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,{"$f":"+BR487-BR488","v":62513.684225999998},62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998,62513.684225999998]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":62513.684225999998},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"389A","index":24,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"390","index":25,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":13839.277221000035}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":13839.277220999998},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":3.637978807091713E-11},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":13839.277220999998}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":222556.44},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":193920.98},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.02}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":120729.97},0.54246900246966567,120729.97,6,2414.5994000000001,14487.5964,106242.37360000001,104113.50341774232,0.53688622766728133]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":101826.47},0.45753099753033433,101826.47,5,2036.5294000000001,10182.647000000001,91643.823000000004,89807.476582257688,0.46311377233271861]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":222556.44},null,{"$f":"SUM(D11:D31)","v":222556.44},null,{"$f":"SUM(F11:F31)","v":4451.1288000000004},{"$f":"SUM(G11:G31)","v":24670.243399999999},{"$f":"SUM(H11:H31)","v":197886.19660000002},{"$f":"SUM(I11:I31)","v":193920.98}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,104113.50341774232,null,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,{"$f":"+$F26","v":2414.5994000000001},2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001,2414.5994000000001]
[2013,null,89807.476582257688,null,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001,2036.5294000000001]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":193920.98},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":4451.1288000000004},4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,{"$f":"SUM(AZ38:AZ58)","v":4451.1288000000004},4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004,4451.1288000000004]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A67,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A68,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A69,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A70,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A71,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A72,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A73,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A74,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A75,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A76,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A77,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A78,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A79,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A80,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A81,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A82,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":89315.71},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2610.94},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":543.75},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A83,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A84,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A85,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A86,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A87,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":89315.71},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":2610.94},{"$f":"SUM(F67:F88)","v":2610.94},{"$f":"SUM(G67:G88)","v":2610.94},2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,543.75,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"}]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":104113.50341774232},"     Begin Cumulative Difference",{"$f":"+$C379","v":104113.50341774232},{"$f":"+E381","v":101698.90401774232},{"$f":"+F381","v":99284.304617742309},96869.705217742303,94455.105817742296,92040.50641774229,89625.907017742284,87211.307617742277,84796.708217742271,82382.108817742264,79967.509417742258,77552.910017742252,75138.310617742245,72723.711217742239,70309.111817742232,67894.512417742226,65479.913017742227,63065.313617742228,60650.714217742228,58236.114817742229,55821.51541774223,53406.916017742231,50992.316617742232,48577.717217742233,46163.117817742233,43748.518417742234,41333.919017742235,38919.319617742236,36504.720217742237,34090.120817742238,31675.521417742239,29260.922017742239,26846.32261774224,24431.723217742241,22017.123817742242,19602.524417742243,17187.925017742244,14773.325617742245,12358.726217742245,9944.1268177422462,7529.5274177422461,5114.9280177422461,2700.328617742246,285.72921774224596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-2414.5994000000001},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-2414.5994000000001},-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":101698.90401774232},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":99284.304617742309},96869.705217742303,94455.105817742296,92040.50641774229,89625.907017742284,87211.307617742277,84796.708217742271,82382.108817742264,79967.509417742258,77552.910017742252,75138.310617742245,72723.711217742239,70309.111817742232,67894.512417742226,65479.913017742227,63065.313617742228,60650.714217742228,58236.114817742229,55821.51541774223,53406.916017742231,50992.316617742232,48577.717217742233,46163.117817742233,43748.518417742234,41333.919017742235,38919.319617742236,36504.720217742237,34090.120817742238,31675.521417742239,29260.922017742239,26846.32261774224,24431.723217742241,22017.123817742242,19602.524417742243,17187.925017742244,14773.325617742245,12358.726217742245,9944.1268177422462,7529.5274177422461,5114.9280177422461,2700.328617742246,285.72921774224596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-2414.5994000000001},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-2414.5994000000001},-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-2414.5994000000001,-285.72921774224596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38575000000000004},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38575000000000009},0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000059,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000059,0.38575000000000054,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000043,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-611.98021792999998},{"$f":"IF(F379=0,0,F382*$C384)","v":-611.98021792999998},{"$f":"IF(G379=0,0,G382*$C384)","v":-611.98021792999998},-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-611.98021792999998,-72.418070236772238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-931.43171855000003},{"$f":"+F382*F383","v":-931.43171855000014},{"$f":"+G382*G383","v":-931.43171855000026},-931.43171855000037,-931.43171855000048,-931.43171855000048,-931.43171855000048,-931.43171855000037,-931.43171855000048,-931.43171855000048,-931.4317185500006,-931.43171855000082,-931.43171855000082,-931.43171855000094,-931.43171855000105,-931.43171855000116,-931.43171855000116,-931.43171855000116,-931.43171855000116,-931.43171855000116,-931.43171855000116,-931.43171855000128,-931.43171855000128,-931.43171855000128,-931.43171855000128,-931.43171855000128,-931.43171855000151,-931.43171855000128,-931.43171855000128,-931.43171855000128,-931.43171855000128,-931.43171855000151,-931.43171855000128,-931.43171855000116,-931.43171855000116,-931.43171855000116,-931.43171855000116,-931.43171855000105,-931.43171855000094,-931.43171855000094,-931.43171855000094,-931.43171855000094,-931.43171855000105,-110.22004574407151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":40161.783943394097},"     Begin Cumulative DFIT",{"$f":"+C386","v":40161.783943394097},{"$f":"+E387","v":39230.3522248441},{"$f":"+F387","v":38298.920506294104},37367.488787744107,36436.05706919411,35504.625350644106,34573.193632094102,33641.761913544098,32710.330194994098,31778.898476444097,30847.466757894097,29916.035039344097,28984.603320794096,28053.171602244096,27121.739883694096,26190.308165144095,25258.876446594095,24327.444728044095,23396.013009494094,22464.581290944094,21533.149572394093,20601.717853844093,19670.286135294093,18738.854416744092,17807.422698194092,16875.990979644092,15944.559261094091,15013.127542544089,14081.695823994087,13150.264105444086,12218.832386894086,11287.400668344086,10355.968949794084,9424.5372312440813,8493.105512694081,7561.6737941440797,6630.2420755940784,5698.8103570440771,4767.3786384940759,3835.946919944075,2904.5152013940742,1973.0834828440734,1041.6517642940726,110.22004574407151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":39230.3522248441},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":38298.920506294104},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":37367.488787744107},36436.05706919411,35504.625350644106,34573.193632094102,33641.761913544098,32710.330194994098,31778.898476444097,30847.466757894097,29916.035039344097,28984.603320794096,28053.171602244096,27121.739883694096,26190.308165144095,25258.876446594095,24327.444728044095,23396.013009494094,22464.581290944094,21533.149572394093,20601.717853844093,19670.286135294093,18738.854416744092,17807.422698194092,16875.990979644092,15944.559261094091,15013.127542544089,14081.695823994087,13150.264105444086,12218.832386894086,11287.400668344086,10355.968949794084,9424.5372312440813,8493.105512694081,7561.6737941440797,6630.2420755940784,5698.8103570440771,4767.3786384940759,3835.946919944075,2904.5152013940742,1973.0834828440734,1041.6517642940726,110.22004574407151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38575000000000004},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38575000000000009},0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000059,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000059,0.38575000000000054,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000043,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38575000000000004},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38575000000000009},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38575000000000015},0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000031,0.38575000000000031,0.38575000000000037,0.38575000000000043,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000059,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000054,0.38575000000000059,0.38575000000000054,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000048,0.38575000000000043,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000037,0.38575000000000043,0.38575000000000048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":40161.783943394097},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":39230.3522248441},{"$f":"+E390+F385","v":38298.920506294104},{"$f":"+F390+G385","v":37367.488787744107},36436.05706919411,35504.625350644106,34573.193632094102,33641.761913544098,32710.330194994098,31778.898476444097,30847.466757894097,29916.035039344097,28984.603320794096,28053.171602244096,27121.739883694096,26190.308165144095,25258.876446594095,24327.444728044095,23396.013009494094,22464.581290944094,21533.149572394093,20601.717853844093,19670.286135294093,18738.854416744092,17807.422698194092,16875.990979644092,15944.559261094091,15013.127542544089,14081.695823994087,13150.264105444086,12218.832386894086,11287.400668344086,10355.968949794084,9424.5372312440813,8493.105512694081,7561.6737941440797,6630.2420755940784,5698.8103570440771,4767.3786384940759,3835.946919944075,2904.5152013940742,1973.0834828440734,1041.6517642940726,110.22004574407151,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":26387.567441226791},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":25775.587223296792},{"$f":"IF(F384<>0,+E391+F384,0)","v":25163.607005366794},{"$f":"IF(G384<>0,+F391+G384,0)","v":24551.626787436795},23939.646569506796,23327.666351576798,22715.686133646799,22103.705915716801,21491.725697786802,20879.745479856803,20267.765261926805,19655.785043996806,19043.804826066807,18431.824608136809,17819.84439020681,17207.864172276812,16595.883954346813,15983.903736416813,15371.923518486812,14759.943300556812,14147.963082626811,13535.982864696811,12924.00264676681,12312.02242883681,11700.042210906809,11088.061992976809,10476.081775046809,9864.1015571168082,9252.1213391868077,8640.1411212568073,8028.1609033268069,7416.1806853968064,6804.200467466806,6192.2202495368056,5580.2400316068051,4968.2598136768047,4356.2795957468043,3744.2993778168043,3132.3191598868043,2520.3389419568043,1908.3587240268043,1296.3785060968044,684.39828816680438,72.418070236804397,3.2159164220502134E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":13774.216502167306},{"$f":"+E394","v":13454.765001547306},{"$f":"+F394","v":13135.313500927306},12815.862000307307,12496.410499687307,12176.958999067307,11857.507498447307,11538.055997827307,11218.604497207307,10899.152996587307,10579.701495967307,10260.249995347307,9940.7984947273071,9621.3469941073054,9301.8954934873036,8982.4439928673019,8662.9924922473001,8343.5409916272984,8024.0894910072975,7704.6379903872967,7385.1864897672958,7065.734989147295,6746.2834885272932,6426.8319879072915,6107.3804872872897,5787.928986667288,5468.4774860472862,5149.0259854272845,4829.5744848072827,4510.122984187281,4190.6714835672792,3871.2199829472779,3551.7684823272766,3232.3169817072753,2912.865481087274,2593.4139804672727,2273.9624798472714,1954.5109792272701,1635.0594786072691,1315.607977987268,996.15647736726703,676.70497674726607,357.25347612726512,37.801975507264046,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,{"$f":"+BR394","v":-3.5228708838985767E-11},-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":319.45150062000005},{"$f":"+F384-F385","v":319.45150062000016},319.45150062000027,319.45150062000039,319.4515006200005,319.4515006200005,319.4515006200005,319.45150062000039,319.4515006200005,319.4515006200005,319.45150062000062,319.45150062000084,319.45150062000084,319.45150062000096,319.45150062000107,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000107,319.45150062000096,319.45150062000096,319.45150062000096,319.45150062000096,319.45150062000107,37.801975507299275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":13774.216502167306},"     End Excess Deferred",{"$f":"+E392-E393","v":13454.765001547306},{"$f":"+F392-F393","v":13135.313500927306},12815.862000307307,12496.410499687307,12176.958999067307,11857.507498447307,11538.055997827307,11218.604497207307,10899.152996587307,10579.701495967307,10260.249995347307,9940.7984947273071,9621.3469941073054,9301.8954934873036,8982.4439928673019,8662.9924922473001,8343.5409916272984,8024.0894910072975,7704.6379903872967,7385.1864897672958,7065.734989147295,6746.2834885272932,6426.8319879072915,6107.3804872872897,5787.928986667288,5468.4774860472862,5149.0259854272845,4829.5744848072827,4510.122984187281,4190.6714835672792,3871.2199829472779,3551.7684823272766,3232.3169817072753,2912.865481087274,2593.4139804672727,2273.9624798472714,1954.5109792272701,1635.0594786072691,1315.607977987268,996.15647736726703,676.70497674726607,357.25347612726512,37.801975507264046,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,{"$f":"+BR392-BR393","v":-3.5228708838985767E-11},-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11,-3.5228708838985767E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":13774.21650216735},{"$f":"+E384-E385","v":319.45150062000005},{"$f":"+F384-F385","v":319.45150062000016},{"$f":"+G384-G385","v":319.45150062000027},319.45150062000039,319.4515006200005,319.4515006200005,319.4515006200005,319.45150062000039,319.4515006200005,319.4515006200005,319.45150062000062,319.45150062000084,319.45150062000084,319.45150062000096,319.45150062000107,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000107,319.45150062000096,319.45150062000096,319.45150062000096,319.45150062000096,319.45150062000107,37.801975507299275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":491.76658225768188},"     Begin Cumulative Difference",{"$f":"+$C398","v":491.76658225768188},{"$f":"+E400","v":1066.1771822576818},{"$f":"+F400","v":1640.5877822576817},2214.9983822576814,2789.4089822576816,3363.8195822576818,3938.2301822576819,4512.6407822576821,5087.0513822576822,5661.4619822576824,6235.8725822576826,6810.2831822576827,7384.6937822576829,7959.104382257683,8533.5149822576823,9107.9255822576815,9682.3361822576808,10256.74678225768,10831.157382257679,11405.567982257679,11979.978582257678,12554.389182257677,13128.799782257676,13703.210382257676,14277.620982257675,14852.031582257674,15426.442182257673,16000.852782257673,16575.263382257672,17149.673982257671,17724.08458225767,18298.49518225767,18872.905782257669,19447.316382257668,20021.726982257667,18528.947582257668,16492.418182257668,14455.888782257669,12419.359382257669,10382.82998225767,8346.3005822576706,6309.7711822576703,4273.2417822576699,2236.7123822576696,200.18298225766944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":574.41059999999993},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":574.41059999999993},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":574.41059999999993},574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,-1492.7794000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":1066.1771822576818},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":1640.5877822576817},2214.9983822576814,2789.4089822576816,3363.8195822576818,3938.2301822576819,4512.6407822576821,5087.0513822576822,5661.4619822576824,6235.8725822576826,6810.2831822576827,7384.6937822576829,7959.104382257683,8533.5149822576823,9107.9255822576815,9682.3361822576808,10256.74678225768,10831.157382257679,11405.567982257679,11979.978582257678,12554.389182257677,13128.799782257676,13703.210382257676,14277.620982257675,14852.031582257674,15426.442182257673,16000.852782257673,16575.263382257672,17149.673982257671,17724.08458225767,18298.49518225767,18872.905782257669,19447.316382257668,20021.726982257667,18528.947582257668,16492.418182257668,14455.888782257669,12419.359382257669,10382.82998225767,8346.3005822576706,6309.7711822576703,4273.2417822576699,2236.7123822576696,200.18298225766944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":574.41059999999993},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":574.41059999999993},574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,574.41059999999993,-1492.7794000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-2036.5294000000001,-200.18298225766944,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.25345000000000001},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.25345000000000001},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.25345000000000001},0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25345000000000001,0.25669950584384404,0.25669950584384404,0.25669950584384399,0.25669950584384399,0.25669950584384393,0.25669950584384393,0.25669950584384393,0.25669950584384399,0.25669950584384399,0.25669950584384404,0.25669950584384421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":145.58436656999999},{"$f":"IF(F398=0,0,F401*$C403)","v":145.58436656999999},{"$f":"IF(G398=0,0,G401*$C403)","v":145.58436656999999},145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,-378.34493893000007,-516.15837643000009,-516.15837643000009,-516.15837643000009,-516.15837643000009,-516.15837643000009,-516.15837643000009,-516.15837643000009,-516.15837643000009,-516.15837643000009,-50.736376853206323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":145.58436656999999},{"$f":"+F401*F402","v":145.58436656999999},{"$f":"+G401*G402","v":145.58436656999999},145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,145.58436656999999,-383.19573431387005,-522.77609061646024,-522.77609061646012,-522.77609061646012,-522.77609061646001,-522.77609061646001,-522.77609061646001,-522.77609061646012,-522.77609061646012,-522.77609061646024,-51.386872623890781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":189.69895910590077},"     Begin Cumulative DFIT",{"$f":"+C405","v":189.69895910590077},{"$f":"+E406","v":335.28332567590076},{"$f":"+F406","v":480.86769224590074},626.45205881590073,772.03642538590066,917.62079195590059,1063.2051585259005,1208.7895250959004,1354.3738916659004,1499.9582582359003,1645.5426248059002,1791.1269913759002,1936.7113579459001,2082.2957245159,2227.8800910858999,2373.4644576558999,2519.0488242258998,2664.6331907958997,2810.2175573658997,2955.8019239358996,3101.3862905058995,3246.9706570758995,3392.5550236458994,3538.1393902158993,3683.7237567858992,3829.3081233558992,3974.8924899258991,4120.4768564958995,4266.0612230658999,4411.6455896359003,4557.2299562059006,4702.814322775901,4848.3986893459014,4993.9830559159018,5139.5674224859022,4756.371688172032,4233.5955975555717,3710.8195069391113,3188.043416322651,2665.2673257061911,2142.4912350897312,1619.7151444732713,1096.9390538568111,574.16296324035102,51.386872623890781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":335.28332567590076},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":480.86769224590074},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":626.45205881590073},772.03642538590066,917.62079195590059,1063.2051585259005,1208.7895250959004,1354.3738916659004,1499.9582582359003,1645.5426248059002,1791.1269913759002,1936.7113579459001,2082.2957245159,2227.8800910858999,2373.4644576558999,2519.0488242258998,2664.6331907958997,2810.2175573658997,2955.8019239358996,3101.3862905058995,3246.9706570758995,3392.5550236458994,3538.1393902158993,3683.7237567858992,3829.3081233558992,3974.8924899258991,4120.4768564958995,4266.0612230658999,4411.6455896359003,4557.2299562059006,4702.814322775901,4848.3986893459014,4993.9830559159018,5139.5674224859022,4756.371688172032,4233.5955975555717,3710.8195069391113,3188.043416322651,2665.2673257061911,2142.4912350897312,1619.7151444732713,1096.9390538568111,574.16296324035102,51.386872623890781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.31447242658665991},{"$f":"IF(G398=0,0,+G405/G398)","v":0.2931069568152937},0.28282280647870134,0.27677419492678074,0.27279132233959602,0.26997029358918617,0.26786743803062935,0.26623947546305621,0.26494185829324352,0.26388329830340046,0.26300330594800936,0.26226021214298745,0.26162437687809731,0.26107414069325013,0.26059330812709203,0.26016952694143286,0.25979321195734634,0.25945681132556209,0.25915429451070726,0.25888078757494992,0.25863230858452574,0.25840557247514845,0.25819784499528148,0.25800683190592749,0.25783059389197727,0.25766748048344679,0.25751607820958355,0.25737516953319334,0.25724370003768016,0.25712075199459505,0.25700552290965312,0.25689730798655597,0.25679548569858474,0.25669950584384404,0.25669950584384404,0.25669950584384399,0.25669950584384399,0.25669950584384393,0.25669950584384393,0.25669950584384393,0.25669950584384399,0.25669950584384399,0.25669950584384404,0.25669950584384421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.31447242658665991},{"$f":"IF(F400=0,0,+F406/F400)","v":0.2931069568152937},{"$f":"IF(G400=0,0,+G406/G400)","v":0.28282280647870134},0.27677419492678074,0.27279132233959602,0.26997029358918617,0.26786743803062935,0.26623947546305621,0.26494185829324352,0.26388329830340046,0.26300330594800936,0.26226021214298745,0.26162437687809731,0.26107414069325013,0.26059330812709203,0.26016952694143286,0.25979321195734634,0.25945681132556209,0.25915429451070726,0.25888078757494992,0.25863230858452574,0.25840557247514845,0.25819784499528148,0.25800683190592749,0.25783059389197727,0.25766748048344679,0.25751607820958355,0.25737516953319334,0.25724370003768016,0.25712075199459505,0.25700552290965312,0.25689730798655597,0.25679548569858474,0.25669950584384404,0.25669950584384404,0.25669950584384399,0.25669950584384399,0.25669950584384393,0.25669950584384393,0.25669950584384393,0.25669950584384399,0.25669950584384399,0.25669950584384404,0.25669950584384421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":189.69895910590077},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":335.28332567590076},{"$f":"+E409+F404","v":480.86769224590074},{"$f":"+F409+G404","v":626.45205881590073},772.03642538590066,917.62079195590059,1063.2051585259005,1208.7895250959004,1354.3738916659004,1499.9582582359003,1645.5426248059002,1791.1269913759002,1936.7113579459001,2082.2957245159,2227.8800910858999,2373.4644576558999,2519.0488242258998,2664.6331907958997,2810.2175573658997,2955.8019239358996,3101.3862905058995,3246.9706570758995,3392.5550236458994,3538.1393902158993,3683.7237567858992,3829.3081233558992,3974.8924899258991,4120.4768564958995,4266.0612230658999,4411.6455896359003,4557.2299562059006,4702.814322775901,4848.3986893459014,4993.9830559159018,5139.5674224859022,4756.371688172032,4233.5955975555717,3710.8195069391113,3188.043416322651,2665.2673257061911,2142.4912350897312,1619.7151444732713,1096.9390538568111,574.16296324035102,51.386872623890781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":124.63824027320948},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":270.22260684320946},{"$f":"IF(F403<>0,+E410+F403,0)","v":415.80697341320945},{"$f":"IF(G403<>0,+F410+G403,0)","v":561.39133998320949},706.97570655320942,852.56007312320935,998.14443969320928,1143.7288062632092,1289.3131728332091,1434.8975394032091,1580.481905973209,1726.0662725432089,1871.6506391132089,2017.2350056832088,2162.8193722532087,2308.4037388232086,2453.9881053932086,2599.5724719632085,2745.1568385332084,2890.7412051032084,3036.3255716732083,3181.9099382432082,3327.4943048132081,3473.0786713832081,3618.663037953208,3764.2474045232079,3909.8317710932079,4055.4161376632078,4201.0005042332077,4346.5848708032081,4492.1692373732085,4637.7536039432089,4783.3379705132093,4928.9223370832096,5074.50670365321,4696.1617647232097,4180.0033882932094,3663.845011863209,3147.6866354332087,2631.5282590032084,2115.3698825732081,1599.211506143208,1083.0531297132079,566.89475328320782,50.73637685320773,1.4068746168049984E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":65.060718832691293},{"$f":"+E413","v":65.060718832691293},{"$f":"+F413","v":65.060718832691293},65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,60.209923448821314,53.592209262361166,46.974495075901132,40.356780889441097,33.739066702981177,27.121352516521256,20.503638330061335,13.885924143601301,7.2682099571412664,0.6504957706811183,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,{"$f":"+BR413","v":-3.3395508580724709E-12},-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8507953838699791,6.6177141864601481,6.6177141864600344,6.6177141864600344,6.6177141864599207,6.6177141864599207,6.6177141864599207,6.6177141864600344,6.6177141864600344,6.6177141864601481,0.65049577068445785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":65.060718832691293},"     End Excess Deferred",{"$f":"+E411-E412","v":65.060718832691293},{"$f":"+F411-F412","v":65.060718832691293},65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,65.060718832691293,60.209923448821314,53.592209262361166,46.974495075901132,40.356780889441097,33.739066702981177,27.121352516521256,20.503638330061335,13.885924143601301,7.2682099571412664,0.6504957706811183,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,{"$f":"+BR411-BR412","v":-3.3395508580724709E-12},-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12,-3.3395508580724709E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":65.060718832694633},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8507953838699791,6.6177141864601481,6.6177141864600344,6.6177141864600344,6.6177141864599207,6.6177141864599207,6.6177141864599207,6.6177141864600344,6.6177141864600344,6.6177141864601481,0.65049577068445785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":13839.277220999998},{"$f":"SUM(E493:CI493)","v":13839.277221000035},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":319.45150062000005},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":319.45150062000016},319.45150062000027,319.45150062000039,319.4515006200005,319.4515006200005,319.4515006200005,319.45150062000039,319.4515006200005,319.4515006200005,319.45150062000062,319.45150062000084,319.45150062000084,319.45150062000096,319.45150062000107,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.45150062000118,324.30229600387116,326.06921480646133,326.06921480646122,326.0692148064611,326.06921480646088,326.06921480646088,326.06921480646088,326.06921480646099,326.0692148064611,44.419689693759423,0.65049577068445785,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":319.45150062000005},{"$f":"SUM(F498:F518)","v":319.45150062000016},319.45150062000027,319.45150062000039,319.4515006200005,319.4515006200005,319.4515006200005,319.45150062000039,319.4515006200005,319.4515006200005,319.45150062000062,319.45150062000084,319.45150062000084,319.45150062000096,319.45150062000107,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.45150062000118,324.30229600387116,326.06921480646133,326.06921480646122,326.0692148064611,326.06921480646088,326.06921480646088,326.06921480646088,326.06921480646099,326.0692148064611,44.419689693759423,0.65049577068445785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":319.45150062000005},{"$f":"+F395","v":319.45150062000016},319.45150062000027,319.45150062000039,319.4515006200005,319.4515006200005,319.4515006200005,319.45150062000039,319.4515006200005,319.4515006200005,319.45150062000062,319.45150062000084,319.45150062000084,319.45150062000096,319.45150062000107,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.4515006200013,319.4515006200013,319.4515006200013,319.45150062000153,319.4515006200013,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000118,319.45150062000107,319.45150062000096,319.45150062000096,319.45150062000096,319.45150062000096,319.45150062000107,37.801975507299275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.8507953838699791,6.6177141864601481,6.6177141864600344,6.6177141864600344,6.6177141864599207,6.6177141864599207,6.6177141864599207,6.6177141864600344,6.6177141864600344,6.6177141864601481,0.65049577068445785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3910","index":26,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":30882.475448999994}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":30882.475448999998},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":30882.475448999987}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":262686.23},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":249105.55},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6.0999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10831.7},4.1234365425245174E-2,10831.7,8,660.7337,5285.8696,5545.8304000000007,7509.035968673521,3.0143993053039251E-2]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":113096.36999999998},0.43053787021877771,113096.36999999998,6,6898.8785699999989,41393.27141999999,71703.098579999991,97085.757671666826,0.38973743327544019]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":52697.229999999989},0.20060903078170483,52697.229999999989,5,3214.5310299999992,16072.655149999995,36624.57484999999,49589.552880309049,0.1990704457620838]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3398.7200000000003},1.2938325697544179E-2,3398.7200000000003,4,207.32192000000001,829.28768000000002,2569.4323200000003,3479.0028396743351,1.3965978837783161E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":82662.209999999992},0.31468040787672807,82662.209999999992,3,5042.3948099999998,15127.184429999999,67535.025569999998,91442.20063967623,0.36708214907165349]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":262686.23},null,{"$f":"SUM(D11:D31)","v":262686.23},null,{"$f":"SUM(F11:F31)","v":16023.860029999998},{"$f":"SUM(G11:G31)","v":78708.268279999989},{"$f":"SUM(H11:H31)","v":183977.96171999999},{"$f":"SUM(I11:I31)","v":249105.54999999993}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,7509.035968673521,null,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,660.7337,{"$f":"+$F24","v":660.7337}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,97085.757671666826,null,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,{"$f":"+$F26","v":6898.8785699999989},6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989,6898.8785699999989]
[2013,null,49589.552880309049,null,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992,3214.5310299999992]
[2014,null,3479.0028396743351,null,{"$f":"+$F28","v":207.32192000000001},207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001,207.32192000000001]
[2015,null,91442.20063967623,null,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998,5042.3948099999998]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":249105.54999999993},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":16023.860029999998},16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,{"$f":"SUM(AZ38:AZ58)","v":16023.860029999998},16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998,16023.860029999998]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A67,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A68,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A69,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A70,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A71,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A72,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A73,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A74,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A75,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A76,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A77,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A78,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A79,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A80,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A81,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A82,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1589.9899999999998},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1589.99},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A83,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":258.44000000000005},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":189.42},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":69.02},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A84,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13829.489999999993},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5555.93},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4541.3},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3732.26},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A85,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A86,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIFS([3]Forecast!CH:CH,[3]Forecast!$C:$C,$A87,[3]Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":15677.919999999993},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":7335.34},{"$f":"SUM(F67:F88)","v":4610.3200000000006},{"$f":"SUM(G67:G88)","v":3732.26},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"}]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":7509.035968673521},"     Begin Cumulative Difference",{"$f":"+$C341","v":7509.035968673521},{"$f":"+E343","v":6848.3022686735212},{"$f":"+F343","v":6187.5685686735214},5526.8348686735217,4866.1011686735219,4205.3674686735221,3544.6337686735224,2883.9000686735226,2223.1663686735228,1562.4326686735228,901.69896867352281,240.96526867352281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-660.7337},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-660.7337},-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":6848.3022686735212},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":6187.5685686735214},5526.8348686735217,4866.1011686735219,4205.3674686735221,3544.6337686735224,2883.9000686735226,2223.1663686735228,1562.4326686735228,901.69896867352281,240.96526867352281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-660.7337},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-660.7337},-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,-660.7337,-240.96526867352281,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-167.462956265},{"$f":"IF(F341=0,0,F344*$C346)","v":-167.462956265},{"$f":"IF(G341=0,0,G344*$C346)","v":-167.462956265},-167.462956265,-167.462956265,-167.462956265,-167.462956265,-167.462956265,-167.462956265,-167.462956265,-167.462956265,-61.072647345304361,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-254.878024775},{"$f":"+F344*F345","v":-254.878024775},{"$f":"+G344*G345","v":-254.87802477499994},-254.87802477499991,-254.87802477499991,-254.87802477499991,-254.87802477499991,-254.87802477499991,-254.87802477499989,-254.87802477499991,-254.87802477499991,-92.95235239081137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":2896.6106249158106},"     Begin Cumulative DFIT",{"$f":"+C348","v":2896.6106249158106},{"$f":"+E349","v":2641.7326001408105},{"$f":"+F349","v":2386.8545753658104},2131.9765505908103,1877.0985258158105,1622.2205010408106,1367.3424762658108,1112.4644514908109,857.58642671581106,602.7084019408112,347.83037716581129,92.95235239081137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":2641.7326001408105},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":2386.8545753658104},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":2131.9765505908103},1877.0985258158105,1622.2205010408106,1367.3424762658108,1112.4644514908109,857.58642671581106,602.7084019408112,347.83037716581129,92.95235239081137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38574999999999998},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38574999999999993},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999993},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999987},0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":2896.6106249158106},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":2641.7326001408105},{"$f":"+E352+F347","v":2386.8545753658104},{"$f":"+F352+G347","v":2131.9765505908103},1877.0985258158105,1622.2205010408106,1367.3424762658108,1112.4644514908109,857.58642671581106,602.7084019408112,347.83037716581129,92.95235239081137,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":1903.165166260304},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":1735.702209995304},{"$f":"IF(F346<>0,+E353+F346,0)","v":1568.239253730304},{"$f":"IF(G346<>0,+F353+G346,0)","v":1400.776297465304},1233.313341200304,1065.850384935304,898.38742867030396,730.92447240530396,563.46151614030396,395.99855987530395,228.53560361030395,61.072647345303949,-4.1211478674085811E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":993.44545865550663},{"$f":"+E356","v":906.03039014550666},{"$f":"+F356","v":818.61532163550669},731.20025312550672,643.78518461550675,556.3701161055069,468.95504759550698,381.53997908550707,294.12491057550716,206.70984206550727,119.29477355550736,31.87970504550745,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,{"$f":"+BR356","v":4.4053649617126212E-13},4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":87.415068509999998},{"$f":"+F346-F347","v":87.415068509999998},87.415068509999941,87.415068509999912,87.415068509999912,87.415068509999912,87.415068509999912,87.415068509999912,87.415068509999884,87.415068509999912,87.415068509999912,31.879705045507009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":993.44545865550663},"     End Excess Deferred",{"$f":"+E354-E355","v":906.03039014550666},{"$f":"+F354-F355","v":818.61532163550669},731.20025312550672,643.78518461550675,556.3701161055069,468.95504759550698,381.53997908550707,294.12491057550716,206.70984206550727,119.29477355550736,31.87970504550745,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,{"$f":"+BR354-BR355","v":4.4053649617126212E-13},4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13,4.4053649617126212E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":993.44545865550583},{"$f":"+E346-E347","v":87.415068509999998},{"$f":"+F346-F347","v":87.415068509999998},{"$f":"+G346-G347","v":87.415068509999941},87.415068509999912,87.415068509999912,87.415068509999912,87.415068509999912,87.415068509999912,87.415068509999884,87.415068509999912,87.415068509999912,31.879705045507009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":97085.757671666826},"     Begin Cumulative Difference",{"$f":"+$C379","v":97085.757671666826},{"$f":"+E381","v":90186.879101666826},{"$f":"+F381","v":83288.000531666825},76389.121961666824,69490.243391666823,62591.364821666823,55692.486251666822,48793.607681666821,41894.72911166682,34995.850541666819,28096.971971666819,21198.093401666818,14299.214831666819,7400.3362616668201,501.45769166682112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-6898.8785699999989},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-6898.8785699999989},-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":90186.879101666826},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":83288.000531666825},76389.121961666824,69490.243391666823,62591.364821666823,55692.486251666822,48793.607681666821,41894.72911166682,34995.850541666819,28096.971971666819,21198.093401666818,14299.214831666819,7400.3362616668201,501.45769166682112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-6898.8785699999989},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-6898.8785699999989},-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-6898.8785699999989,-501.45769166682112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38575000000000004},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-1748.5207735664999},{"$f":"IF(F379=0,0,F382*$C384)","v":-1748.5207735664999},{"$f":"IF(G379=0,0,G382*$C384)","v":-1748.5207735664999},-1748.5207735664999,-1748.5207735664999,-1748.5207735664999,-1748.5207735664999,-1748.5207735664999,-1748.5207735664999,-1748.5207735664999,-1748.5207735664999,-1748.5207735664999,-1748.5207735664999,-1748.5207735664999,-127.09445195295582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-2661.2424083774995},{"$f":"+F382*F383","v":-2661.2424083774999},{"$f":"+G382*G383","v":-2661.2424083774999},-2661.2424083774999,-2661.2424083774999,-2661.2424083774999,-2661.2424083775004,-2661.2424083775004,-2661.2424083775004,-2661.2424083775004,-2661.2424083775004,-2661.2424083775004,-2661.2424083775004,-2661.2424083775009,-193.4373045604766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":37450.831021845479},"     Begin Cumulative DFIT",{"$f":"+C386","v":37450.831021845479},{"$f":"+E387","v":34789.588613467982},{"$f":"+F387","v":32128.346205090482},29467.103796712981,26805.861388335481,24144.618979957981,21483.37657158048,18822.13416320298,16160.891754825479,13499.649346447979,10838.406938070479,8177.1645296929782,5515.9221213154779,2854.6797129379775,193.4373045604766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":34789.588613467982},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":32128.346205090482},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":29467.103796712981},26805.861388335481,24144.618979957981,21483.37657158048,18822.13416320298,16160.891754825479,13499.649346447979,10838.406938070479,8177.1645296929782,5515.9221213154779,2854.6797129379775,193.4373045604766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38575000000000004},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38575000000000004},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38575000000000004},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":37450.831021845479},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":34789.588613467982},{"$f":"+E390+F385","v":32128.346205090482},{"$f":"+F390+G385","v":29467.103796712981},26805.861388335481,24144.618979957981,21483.37657158048,18822.13416320298,16160.891754825479,13499.649346447979,10838.406938070479,8177.1645296929782,5515.9221213154779,2854.6797129379775,193.4373045604766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":24606.385281883959},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":22857.86450831746},{"$f":"IF(F384<>0,+E391+F384,0)","v":21109.343734750961},{"$f":"IF(G384<>0,+F391+G384,0)","v":19360.822961184462},17612.302187617963,15863.781414051464,14115.260640484965,12366.739866918466,10618.219093351967,8869.6983197854679,7121.177546218968,5372.6567726524681,3624.1359990859683,1875.6152255194684,127.09445195296848,1.2661871551244985E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":12844.44573996152},{"$f":"+E394","v":11931.724105150521},{"$f":"+F394","v":11019.002470339521},10106.280835528521,9193.5592007175219,8280.8375659065223,7368.1159310955227,6455.3942962845222,5542.6726614735217,4629.9510266625211,3717.2293918515206,2804.5077570405201,1891.7861222295196,979.06448741851909,66.342852607518125,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,{"$f":"+BR394","v":-2.6574298317427747E-12},-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":912.7216348109996},{"$f":"+F384-F385","v":912.72163481100006},912.72163481100006,912.72163481100006,912.72163481100006,912.72163481100006,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100097,66.342852607520783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":12844.44573996152},"     End Excess Deferred",{"$f":"+E392-E393","v":11931.724105150521},{"$f":"+F392-F393","v":11019.002470339521},10106.280835528521,9193.5592007175219,8280.8375659065223,7368.1159310955227,6455.3942962845222,5542.6726614735217,4629.9510266625211,3717.2293918515206,2804.5077570405201,1891.7861222295196,979.06448741851909,66.342852607518125,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,{"$f":"+BR392-BR393","v":-2.6574298317427747E-12},-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12,-2.6574298317427747E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":12844.445739961529},{"$f":"+E384-E385","v":912.7216348109996},{"$f":"+F384-F385","v":912.72163481100006},{"$f":"+G384-G385","v":912.72163481100006},912.72163481100006,912.72163481100006,912.72163481100006,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100097,66.342852607520783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":47999.562880309051},"     Begin Cumulative Difference",{"$f":"+$C398","v":47999.562880309051},{"$f":"+E400","v":46375.021850309051},{"$f":"+F400","v":43160.490820309053},39945.959790309054,36731.428760309056,33516.897730309058,30302.36670030906,27087.835670309061,23873.304640309063,20658.773610309065,17444.242580309066,14229.711550309068,11015.18052030907,7800.6494903090706,4586.1184603090715,1371.5874303090723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-1624.5410299999992},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-3214.5310299999992},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-3214.5310299999992},-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":46375.021850309051},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":43160.490820309053},39945.959790309054,36731.428760309056,33516.897730309058,30302.36670030906,27087.835670309061,23873.304640309063,20658.773610309065,17444.242580309066,14229.711550309068,11015.18052030907,7800.6494903090706,4586.1184603090715,1371.5874303090723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-1624.5410299999992},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-3214.5310299999992},-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-3214.5310299999992,-1371.5874303090723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38575000000000004},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-411.73992405349981},{"$f":"IF(F398=0,0,F401*$C403)","v":-814.72288955349984},{"$f":"IF(G398=0,0,G401*$C403)","v":-814.72288955349984},-814.72288955349984,-814.72288955349984,-814.72288955349984,-814.72288955349984,-814.72288955349984,-814.72288955349984,-814.72288955349984,-814.72288955349984,-814.72288955349984,-814.72288955349984,-814.72288955349984,-814.72288955349984,-347.62883421183437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-626.66670232249965},{"$f":"+F401*F402","v":-1240.0053448224999},{"$f":"+G401*G402","v":-1240.0053448224999},-1240.0053448224996,-1240.0053448224996,-1240.0053448224996,-1240.0053448224999,-1240.0053448224999,-1240.0053448224996,-1240.0053448224996,-1240.0053448224994,-1240.0053448224994,-1240.0053448224994,-1240.0053448224994,-1240.0053448224996,-529.08985124172455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":18515.831381079217},"     Begin Cumulative DFIT",{"$f":"+C405","v":18515.831381079217},{"$f":"+E406","v":17889.164678756719},{"$f":"+F406","v":16649.159333934218},15409.153989111717,14169.148644289218,12929.143299466719,11689.13795464422,10449.132609821721,9209.1272649992206,7969.1219201767208,6729.1165753542209,5489.111230531722,4249.105885709223,3009.1005408867236,1769.0951960642242,529.08985124172455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":17889.164678756719},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":16649.159333934218},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":15409.153989111717},14169.148644289218,12929.143299466719,11689.13795464422,10449.132609821721,9209.1272649992206,7969.1219201767208,6729.1165753542209,5489.111230531722,4249.105885709223,3009.1005408867236,1769.0951960642242,529.08985124172455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38575000000000004},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38575000000000004},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38575000000000004},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":18515.831381079217},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":17889.164678756719},{"$f":"+E409+F404","v":16649.159333934218},{"$f":"+F409+G404","v":15409.153989111717},14169.148644289218,12929.143299466719,11689.13795464422,10449.132609821721,9209.1272649992206,7969.1219201767208,6729.1165753542209,5489.111230531722,4249.105885709223,3009.1005408867236,1769.0951960642242,529.08985124172455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":12165.489212014329},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":11753.749287960829},{"$f":"IF(F403<>0,+E410+F403,0)","v":10939.02639840733},{"$f":"IF(G403<>0,+F410+G403,0)","v":10124.303508853831},9309.5806193003318,8494.8577297468328,7680.1348401933328,6865.4119506398329,6050.6890610863329,5235.966171532833,4421.243281979333,3606.5203924258331,2791.7975028723331,1977.0746133188331,1162.3517237653332,347.62883421183335,-1.0231815394945443E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":6350.3421690648884},{"$f":"+E413","v":6135.4153907958889},{"$f":"+F413","v":5710.132935526889},5284.8504802578891,4859.5680249888892,4434.2855697198893,4009.0031144508894,3583.7206591818895,3158.4382039128895,2733.1557486438896,2307.8732933748897,1882.5908381058903,1457.3083828368908,1032.0259275678914,606.74347229889179,181.46101702989199,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,{"$f":"+BR413","v":1.8189894035458565E-12},1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":214.92677826899984},{"$f":"+F403-F404","v":425.28245526900002},425.28245526900002,425.2824552689998,425.2824552689998,425.2824552689998,425.28245526900002,425.28245526900002,425.2824552689998,425.2824552689998,425.28245526899957,425.28245526899957,425.28245526899957,425.28245526899957,425.2824552689998,181.46101702989017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":6350.3421690648884},"     End Excess Deferred",{"$f":"+E411-E412","v":6135.4153907958889},{"$f":"+F411-F412","v":5710.132935526889},5284.8504802578891,4859.5680249888892,4434.2855697198893,4009.0031144508894,3583.7206591818895,3158.4382039128895,2733.1557486438896,2307.8732933748897,1882.5908381058903,1457.3083828368908,1032.0259275678914,606.74347229889179,181.46101702989199,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,{"$f":"+BR411-BR412","v":1.8189894035458565E-12},1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":6350.3421690648884},{"$f":"+E403-E404","v":214.92677826899984},{"$f":"+F403-F404","v":425.28245526900002},{"$f":"+G403-G404","v":425.28245526900002},425.2824552689998,425.2824552689998,425.2824552689998,425.28245526900002,425.28245526900002,425.2824552689998,425.2824552689998,425.28245526899957,425.28245526899957,425.28245526899957,425.28245526899957,425.2824552689998,181.46101702989017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":3220.562839674335},"     Begin Cumulative Difference",{"$f":"+$C417","v":3220.562839674335},{"$f":"+E419","v":3202.6609196743348},{"$f":"+F419","v":3064.3589996743349},2857.037079674335,2649.7151596743352,2442.3932396743353,2235.0713196743354,2027.7493996743353,1820.4274796743352,1613.1055596743352,1405.7836396743351,1198.461719674335,991.13979967433499,783.81787967433502,576.49595967433504,369.17403967433506,161.85211967433506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-17.901920000000018},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-138.30192},-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":3202.6609196743348},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":3064.3589996743349},2857.037079674335,2649.7151596743352,2442.3932396743353,2235.0713196743354,2027.7493996743353,1820.4274796743352,1613.1055596743352,1405.7836396743351,1198.461719674335,991.13979967433499,783.81787967433502,576.49595967433504,369.17403967433506,161.85211967433506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-17.901920000000018},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-138.30192},-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-207.32192000000001,-161.85211967433506,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-4.5372416240000044},{"$f":"IF(F417=0,0,F420*$C422)","v":-35.052621623999997},{"$f":"IF(G417=0,0,G420*$C422)","v":-52.545740624000004},-52.545740624000004,-52.545740624000004,-52.545740624000004,-52.545740624000004,-52.545740624000004,-52.545740624000004,-52.545740624000004,-52.545740624000004,-52.545740624000004,-52.545740624000004,-52.545740624000004,-52.545740624000004,-52.545740624000004,-41.02141973146022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-6.9056656400000067},{"$f":"+F420*F421","v":-53.349965639999994},{"$f":"+G420*G421","v":-79.974430639999994},-79.974430639999994,-79.97443063999998,-79.97443063999998,-79.97443063999998,-79.974430639999966,-79.97443063999998,-79.97443063999998,-79.97443063999998,-79.97443063999998,-79.97443063999998,-79.97443063999998,-79.97443063999998,-79.974430639999994,-62.434455164374739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":1242.3321154043747},"     Begin Cumulative DFIT",{"$f":"+C424","v":1242.3321154043747},{"$f":"+E425","v":1235.4264497643746},{"$f":"+F425","v":1182.0764841243747},1102.1020534843747,1022.1276228443746,942.15319220437459,862.17876156437455,782.20433092437452,702.22990028437459,622.25546964437467,542.28103900437463,462.30660836437465,382.33217772437467,302.35774708437469,222.38331644437471,142.40888580437473,62.434455164374739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":1235.4264497643746},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":1182.0764841243747},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":1102.1020534843747},1022.1276228443746,942.15319220437459,862.17876156437455,782.20433092437452,702.22990028437459,622.25546964437467,542.28103900437463,462.30660836437465,382.33217772437467,302.35774708437469,222.38331644437471,142.40888580437473,62.434455164374739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38574999999999998},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38574999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":1242.3321154043747},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":1235.4264497643746},{"$f":"+E428+F423","v":1182.0764841243747},{"$f":"+F428+G423","v":1102.1020534843747},1022.1276228443746,942.15319220437459,862.17876156437455,782.20433092437452,702.22990028437459,622.25546964437467,542.28103900437463,462.30660836437465,382.33217772437467,302.35774708437469,222.38331644437471,142.40888580437473,62.434455164374739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":816.25165171546018},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":811.71441009146019},{"$f":"IF(F422<>0,+E429+F422,0)","v":776.66178846746016},{"$f":"IF(G422<>0,+F429+G422,0)","v":724.11604784346014},671.57030721946012,619.0245665954601,566.47882597146008,513.93308534746006,461.38734472346005,408.84160409946003,356.29586347546001,303.75012285145999,251.20438222745997,198.65864160345996,146.11290097945994,93.567160355459933,41.021419731459929,-2.9132252166164108E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":426.08046368891451},{"$f":"+E432","v":423.7120396729145},{"$f":"+F432","v":405.41469565691449},377.98600564091453,350.55731562491451,323.12862560891455,295.69993559291458,268.27124557691462,240.84255556091466,213.4138655449147,185.98517552891474,158.55648551291478,131.12779549691481,103.69910548091484,76.270415464914862,48.841725448914886,21.413035432914896,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,{"$f":"+BR432","v":3.765876499528531E-13},3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":2.3684240160000023},{"$f":"+F422-F423","v":18.297344015999997},27.42869001599999,27.42869001599999,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999962,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.42869001599999,21.413035432914519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":426.08046368891451},"     End Excess Deferred",{"$f":"+E430-E431","v":423.7120396729145},{"$f":"+F430-F431","v":405.41469565691449},377.98600564091453,350.55731562491451,323.12862560891455,295.69993559291458,268.27124557691462,240.84255556091466,213.4138655449147,185.98517552891474,158.55648551291478,131.12779549691481,103.69910548091484,76.270415464914862,48.841725448914886,21.413035432914896,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,{"$f":"+BR430-BR431","v":3.765876499528531E-13},3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13,3.765876499528531E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":426.08046368891405},{"$f":"+E422-E423","v":2.3684240160000023},{"$f":"+F422-F423","v":18.297344015999997},{"$f":"+G422-G423","v":27.42869001599999},27.42869001599999,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999962,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.42869001599999,21.413035432914519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":77612.710639676239},"     Begin Cumulative Difference",{"$f":"+$C436","v":77612.710639676239},{"$f":"+E438","v":78126.245829676234},{"$f":"+F438","v":77625.151019676239},76315.016209676236,71272.621399676238,66230.22658967624,61187.831779676242,56145.436969676244,51103.042159676246,46060.647349676248,41018.25253967625,35975.857729676252,30933.462919676254,25891.068109676256,20848.673299676258,15806.278489676259,10763.883679676259,5721.4888696762591,679.09405967625935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":513.53519000000051},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-501.0948099999996},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-1310.1348099999996},-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":78126.245829676234},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":77625.151019676239},76315.016209676236,71272.621399676238,66230.22658967624,61187.831779676242,56145.436969676244,51103.042159676246,46060.647349676248,41018.25253967625,35975.857729676252,30933.462919676254,25891.068109676256,20848.673299676258,15806.278489676259,10763.883679676259,5721.4888696762591,679.09405967625935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":513.53519000000051},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-501.0948099999996},-1310.1348099999996,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-5042.3948099999998,-679.09405967625935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38488037283546023},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38488037283546017},0.38488037283546017,0.38488037283546017,0.38488037283546017,0.38488037283546017,0.38488037283546023,0.38488037283546023,0.38488037283546023,0.38488037283546017,0.38488037283546012,0.38488037283546012,0.38488037283546012,0.38488037283546012,0.38488037283546017,0.38488037283546017,0.38488037283546017,0.38488037283545995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":130.15549390550012},{"$f":"IF(F436=0,0,F439*$C441)","v":-127.0024795944999},{"$f":"IF(G436=0,0,G439*$C441)","v":-332.05366759449993},-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-1277.9949645945001,-172.11638942494793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":130.15549390550012},{"$f":"+F439*F440","v":-192.86155729871396},{"$f":"+G439*G440","v":-504.2451741375146},-1940.7187944563893,-1940.7187944563893,-1940.7187944563893,-1940.7187944563893,-1940.7187944563896,-1940.7187944563896,-1940.7187944563896,-1940.7187944563893,-1940.7187944563889,-1940.7187944563889,-1940.7187944563889,-1940.7187944563889,-1940.7187944563893,-1940.7187944563893,-1940.7187944563893,-261.36997487854478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":29939.103129255109},"     Begin Cumulative DFIT",{"$f":"+C443","v":29939.103129255109},{"$f":"+E444","v":30069.258623160607},{"$f":"+F444","v":29876.397065861893},29372.151891724377,27431.433097267989,25490.714302811601,23549.995508355212,21609.276713898824,19668.557919442435,17727.839124986047,15787.120330529657,13846.401536073266,11905.682741616878,9964.9639471604896,8024.2451527041012,6083.5263582477128,4142.8075637913234,2202.0887693349341,261.36997487854478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":30069.258623160607},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":29876.397065861893},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":29372.151891724377},27431.433097267989,25490.714302811601,23549.995508355212,21609.276713898824,19668.557919442435,17727.839124986047,15787.120330529657,13846.401536073266,11905.682741616878,9964.9639471604896,8024.2451527041012,6083.5263582477128,4142.8075637913234,2202.0887693349341,261.36997487854478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38488037283546023},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38488037283546017},0.38488037283546017,0.38488037283546017,0.38488037283546017,0.38488037283546017,0.38488037283546023,0.38488037283546023,0.38488037283546023,0.38488037283546017,0.38488037283546012,0.38488037283546012,0.38488037283546012,0.38488037283546012,0.38488037283546017,0.38488037283546017,0.38488037283546017,0.38488037283545995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38488037283546023},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38488037283546017},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38488037283546017},0.38488037283546017,0.38488037283546017,0.38488037283546017,0.38488037283546023,0.38488037283546023,0.38488037283546023,0.38488037283546017,0.38488037283546012,0.38488037283546012,0.38488037283546012,0.38488037283546012,0.38488037283546017,0.38488037283546017,0.38488037283546017,0.38488037283545995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":29939.103129255109},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":30069.258623160607},{"$f":"+E447+F442","v":29876.397065861893},{"$f":"+F447+G442","v":29372.151891724377},27431.433097267989,25490.714302811601,23549.995508355212,21609.276713898824,19668.557919442435,17727.839124986047,15787.120330529657,13846.401536073266,11905.682741616878,9964.9639471604896,8024.2451527041012,6083.5263582477128,4142.8075637913234,2202.0887693349341,261.36997487854478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":19670.941511625944},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":19801.097005531443},{"$f":"IF(F441<>0,+E448+F441,0)","v":19674.094525936944},{"$f":"IF(G441<>0,+F448+G441,0)","v":19342.040858342443},18064.045893747942,16786.05092915344,15508.05596455894,14230.06099996444,12952.06603536994,11674.071070775441,10396.076106180941,9118.0811415864409,7840.0861769919411,6562.0912123974413,5284.0962478029414,4006.1012832084416,2728.1063186139418,1450.1113540194417,172.11638942494164,-6.2811977841192856E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":10268.161617629165},{"$f":"+E451","v":10268.161617629165},{"$f":"+F451","v":10202.302539924951},10030.111033381936,9367.3872035200475,8704.6633736581589,8041.9395437962694,7379.2157139343799,6716.4918840724904,6053.7680542106009,5391.0442243487114,4728.3203944868219,4065.5965646249333,3402.8727347630447,2740.1489049011561,2077.4250750392675,1414.7012451773783,751.977415315489,89.253585453599726,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,{"$f":"+BR451","v":2.8705926524708048E-12},2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":65.859077704214059},172.19150654301467,662.72382986188927,662.72382986188927,662.72382986188927,662.72382986188927,662.7238298618895,662.7238298618895,662.7238298618895,662.72382986188927,662.72382986188882,662.72382986188882,662.72382986188882,662.72382986188882,662.72382986188927,662.72382986188927,662.72382986188927,89.253585453596855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":10268.161617629165},"     End Excess Deferred",{"$f":"+E449-E450","v":10268.161617629165},{"$f":"+F449-F450","v":10202.302539924951},10030.111033381936,9367.3872035200475,8704.6633736581589,8041.9395437962694,7379.2157139343799,6716.4918840724904,6053.7680542106009,5391.0442243487114,4728.3203944868219,4065.5965646249333,3402.8727347630447,2740.1489049011561,2077.4250750392675,1414.7012451773783,751.977415315489,89.253585453599726,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,{"$f":"+BR449-BR450","v":2.8705926524708048E-12},2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12,2.8705926524708048E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":10268.161617629161},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":65.859077704214059},{"$f":"+G441-G442","v":172.19150654301467},662.72382986188927,662.72382986188927,662.72382986188927,662.72382986188927,662.7238298618895,662.7238298618895,662.7238298618895,662.72382986188927,662.72382986188882,662.72382986188882,662.72382986188882,662.72382986188882,662.72382986188927,662.72382986188927,662.72382986188927,89.253585453596855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":30882.475448999998},{"$f":"SUM(E493:CI493)","v":30882.475448999994},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1217.4319056059996},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":1509.5755803102143},1625.0393551490147,2115.5716784678889,2115.5716784678889,2115.5716784678889,2115.5716784678898,2115.5716784678898,2115.5716784678898,2115.5716784678898,2115.5716784678893,2060.0363150033959,2028.156609957889,2028.1566099578895,1181.7778277544094,871.61353690777946,684.13686529480378,662.72382986188927,89.253585453596855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1217.4319056059994},{"$f":"SUM(F498:F518)","v":1509.575580310214},1625.0393551490147,2115.5716784678889,2115.5716784678889,2115.5716784678889,2115.5716784678898,2115.5716784678898,2115.5716784678898,2115.5716784678898,2115.5716784678889,2060.0363150033959,2028.1566099578888,2028.1566099578893,1181.7778277544094,871.61353690777946,684.13686529480378,662.72382986188927,89.253585453596855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":87.415068509999998},{"$f":"+F357","v":87.415068509999998},87.415068509999941,87.415068509999912,87.415068509999912,87.415068509999912,87.415068509999912,87.415068509999912,87.415068509999884,87.415068509999912,87.415068509999912,31.879705045507009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":912.7216348109996},{"$f":"+F395","v":912.72163481100006},912.72163481100006,912.72163481100006,912.72163481100006,912.72163481100006,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100051,912.72163481100097,66.342852607520783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":214.92677826899984},{"$f":"+F414","v":425.28245526900002},425.28245526900002,425.2824552689998,425.2824552689998,425.2824552689998,425.28245526900002,425.28245526900002,425.2824552689998,425.2824552689998,425.28245526899957,425.28245526899957,425.28245526899957,425.28245526899957,425.2824552689998,181.46101702989017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":2.3684240160000023},{"$f":"+F433","v":18.297344015999997},27.42869001599999,27.42869001599999,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999962,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.428690015999976,27.42869001599999,21.413035432914519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":65.859077704214059},172.19150654301467,662.72382986188927,662.72382986188927,662.72382986188927,662.72382986188927,662.7238298618895,662.7238298618895,662.7238298618895,662.72382986188927,662.72382986188882,662.72382986188882,662.72382986188882,662.72382986188882,662.72382986188927,662.72382986188927,662.72382986188927,89.253585453596855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3912","index":27,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":72759.620682000066}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":72759.620681999964},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":72759.620681999979}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":207152.59},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":550905.92999999993},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":15000},7.2410390813844053E-2,15000.000000000004,15,780.00000000000011,11700.000000000002,3300.0000000000018,14686.258784585612,2.6658378472320336E-2]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":24116},0.11641659899111087,24116.000000000004,10,1254.0320000000002,12540.320000000002,11575.680000000002,51516.19154168239,9.3511775307414821E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":12189.690000000006},5.8844014453307142E-2,12189.690000000008,9,633.86388000000034,5704.7749200000035,6484.9150800000043,28860.345776042941,5.2387066837423488E-2]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":114014.35999999999},0.5503882910660205,114014.36,7,5928.7467200000001,41501.227039999998,72513.132960000003,322711.10179746174,0.58578258868526212]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":33586.239999999998},0.16213285095783742,33586.239999999998,6,1746.4844799999998,10478.906879999999,23107.333119999999,102836.44667331691,0.1866678884239219]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2932},1.4153817724412716E-2,2932.0000000000005,4,152.46400000000003,609.85600000000011,2322.1440000000002,10334.426581537198,1.8758967763402364E-2]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":5314.3},2.5654035993467428E-2,5314.3000000000011,3,276.34360000000004,829.03080000000011,4485.2692000000006,19961.158845373106,3.6233334510254969E-2]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":207152.58999999997},null,{"$f":"SUM(D11:D31)","v":207152.59},null,{"$f":"SUM(F11:F31)","v":10771.93468},{"$f":"SUM(G11:G31)","v":83364.115639999989},{"$f":"SUM(H11:H31)","v":123788.47436000001},{"$f":"SUM(I11:I31)","v":550905.92999999993}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,14686.258784585612,null,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,{"$f":"+$F17","v":780.00000000000011},780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011,780.00000000000011]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,51516.19154168239,null,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002,1254.0320000000002]
[2009,null,28860.345776042941,null,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034,633.86388000000034]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A51+1","v":2011},null,322711.10179746174,null,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,{"$f":"+$F25","v":5928.7467200000001},5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,{"$f":"+$F25","v":5928.7467200000001},5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001,5928.7467200000001]
[2012,null,102836.44667331691,null,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,{"$f":"+$F26","v":1746.4844799999998},1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,{"$f":"+$F26","v":1746.4844799999998},1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998,1746.4844799999998]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,10334.426581537198,null,{"$f":"+$F28","v":152.46400000000003},152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003,152.46400000000003]
[2015,null,19961.158845373106,null,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004,276.34360000000004]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":550905.92999999993},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":10771.93468},10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,{"$f":"SUM(AZ38:AZ58)","v":10771.93468},10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468,10771.93468]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":229.16000000000008},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":166.66},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":62.5},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":717.43000000000006},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":302.08},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":302.07},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":113.28},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":946.59000000000015},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":468.74},{"$f":"SUM(F67:F88)","v":364.57},{"$f":"SUM(G67:G88)","v":113.28},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":14686.258784585612},"     Begin Cumulative Difference",{"$f":"+$C208","v":14686.258784585612},{"$f":"+E210","v":13906.258784585612},{"$f":"+F210","v":13126.258784585612},12346.258784585612,11566.258784585612,10786.258784585612,10006.258784585612,9226.2587845856124,8446.2587845856124,7666.2587845856124,6886.2587845856124,6106.2587845856124,5326.2587845856124,4546.2587845856124,3766.2587845856124,2986.2587845856124,2206.2587845856124,1426.2587845856124,646.25878458561226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-780.00000000000011},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-780.00000000000011},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-780.00000000000011},-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":13906.258784585612},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":13126.258784585612},12346.258784585612,11566.258784585612,10786.258784585612,10006.258784585612,9226.2587845856124,8446.2587845856124,7666.2587845856124,6886.2587845856124,6106.2587845856124,5326.2587845856124,4546.2587845856124,3766.2587845856124,2986.2587845856124,2206.2587845856124,1426.2587845856124,646.25878458561226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":-780.00000000000011},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":-780.00000000000011},-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-780.00000000000011,-646.25878458561226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38574999999999998},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":-197.69100000000003},{"$f":"IF(F208=0,0,F211*$C213)","v":-197.69100000000003},{"$f":"IF(G208=0,0,G211*$C213)","v":-197.69100000000003},-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-197.69100000000003,-163.79428895322343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":-300.88500000000005},{"$f":"+F211*F212","v":-300.88500000000005},{"$f":"+G211*G212","v":-300.88499999999999},-300.88499999999999,-300.88499999999999,-300.88499999999993,-300.88499999999993,-300.88499999999999,-300.88499999999993,-300.88499999999993,-300.88499999999999,-300.88499999999993,-300.88499999999993,-300.88499999999993,-300.88499999999993,-300.88499999999988,-300.88499999999988,-300.88499999999988,-249.29432615389976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":5665.2243261538997},"     Begin Cumulative DFIT",{"$f":"+C215","v":5665.2243261538997},{"$f":"+E216","v":5364.3393261538995},{"$f":"+F216","v":5063.4543261538993},4762.5693261538991,4461.6843261538988,4160.7993261538986,3859.9143261538989,3559.0293261538991,3258.1443261538989,2957.2593261538991,2656.3743261538993,2355.4893261538991,2054.6043261538994,1753.7193261538994,1452.8343261538994,1151.9493261538994,851.06432615389951,550.17932615389964,249.29432615389976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":5364.3393261538995},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":5063.4543261538993},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":4762.5693261538991},4461.6843261538988,4160.7993261538986,3859.9143261538989,3559.0293261538991,3258.1443261538989,2957.2593261538991,2656.3743261538993,2355.4893261538991,2054.6043261538994,1753.7193261538994,1452.8343261538994,1151.9493261538994,851.06432615389951,550.17932615389964,249.29432615389976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38574999999999998},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38574999999999993},0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38574999999999998},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38574999999999993},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":5665.2243261538997},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":5364.3393261538995},{"$f":"+E219+F214","v":5063.4543261538993},{"$f":"+F219+G214","v":4762.5693261538991},4461.6843261538988,4160.7993261538986,3859.9143261538989,3559.0293261538991,3258.1443261538989,2957.2593261538991,2656.3743261538993,2355.4893261538991,2054.6043261538994,1753.7193261538994,1452.8343261538994,1151.9493261538994,851.06432615389951,550.17932615389964,249.29432615389976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":3722.2322889532234},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":3524.5412889532236},{"$f":"IF(F213<>0,+E220+F213,0)","v":3326.8502889532238},{"$f":"IF(G213<>0,+F220+G213,0)","v":3129.1592889532239},2931.4682889532241,2733.7772889532243,2536.0862889532245,2338.3952889532247,2140.7042889532249,1943.0132889532249,1745.3222889532249,1547.6312889532248,1349.9402889532248,1152.2492889532248,954.55828895322475,756.86728895322472,559.17628895322468,361.48528895322465,163.79428895322462,1.1937117960769683E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":1942.9920372006764},{"$f":"+E223","v":1839.7980372006764},{"$f":"+F223","v":1736.6040372006764},1633.4100372006765,1530.2160372006765,1427.0220372006766,1323.8280372006766,1220.6340372006766,1117.4400372006767,1014.2460372006767,911.05203720067675,807.85803720067679,704.66403720067683,601.47003720067687,498.27603720067697,395.08203720067706,291.88803720067722,188.69403720067737,85.500037200677525,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,{"$f":"+BR223","v":1.1937117960769683E-12},1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":103.19400000000002},{"$f":"+F213-F214","v":103.19400000000002},103.19399999999996,103.19399999999996,103.19399999999996,103.1939999999999,103.1939999999999,103.19399999999996,103.1939999999999,103.1939999999999,103.19399999999996,103.1939999999999,103.1939999999999,103.1939999999999,103.1939999999999,103.19399999999985,103.19399999999985,103.19399999999985,85.500037200676331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":1942.9920372006764},"     End Excess Deferred",{"$f":"+E221-E222","v":1839.7980372006764},{"$f":"+F221-F222","v":1736.6040372006764},1633.4100372006765,1530.2160372006765,1427.0220372006766,1323.8280372006766,1220.6340372006766,1117.4400372006767,1014.2460372006767,911.05203720067675,807.85803720067679,704.66403720067683,601.47003720067687,498.27603720067697,395.08203720067706,291.88803720067722,188.69403720067737,85.500037200677525,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,{"$f":"+BR221-BR222","v":1.1937117960769683E-12},1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12,1.1937117960769683E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":1942.9920372006757},{"$f":"+E213-E214","v":103.19400000000002},{"$f":"+F213-F214","v":103.19400000000002},{"$f":"+G213-G214","v":103.19399999999996},103.19399999999996,103.19399999999996,103.1939999999999,103.1939999999999,103.19399999999996,103.1939999999999,103.1939999999999,103.19399999999996,103.1939999999999,103.1939999999999,103.1939999999999,103.1939999999999,103.19399999999985,103.19399999999985,103.19399999999985,85.500037200676331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":51516.19154168239},"     Begin Cumulative Difference",{"$f":"+$C303","v":51516.19154168239},{"$f":"+E305","v":50262.159541682391},{"$f":"+F305","v":49008.127541682392},47754.095541682393,46500.063541682393,45246.031541682394,43991.999541682395,42737.967541682396,41483.935541682396,40229.903541682397,38975.871541682398,37721.839541682399,36467.807541682399,35213.7755416824,33959.743541682401,32705.711541682402,31451.679541682402,30197.647541682403,28943.615541682404,27689.583541682405,26435.551541682406,25181.519541682406,23927.487541682407,22673.455541682408,21419.423541682409,20165.391541682409,18911.35954168241,17657.327541682411,16403.295541682412,15149.263541682412,13895.231541682413,12641.199541682414,11387.167541682415,10133.135541682415,8879.1035416824161,7625.071541682416,6371.0395416824158,5117.0075416824156,3862.9755416824155,2608.9435416824153,1354.9115416824152,100.87954168241504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":-1254.0320000000002},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":-1254.0320000000002},-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":50262.159541682391},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":49008.127541682392},47754.095541682393,46500.063541682393,45246.031541682394,43991.999541682395,42737.967541682396,41483.935541682396,40229.903541682397,38975.871541682398,37721.839541682399,36467.807541682399,35213.7755416824,33959.743541682401,32705.711541682402,31451.679541682402,30197.647541682403,28943.615541682404,27689.583541682405,26435.551541682406,25181.519541682406,23927.487541682407,22673.455541682408,21419.423541682409,20165.391541682409,18911.35954168241,17657.327541682411,16403.295541682412,15149.263541682412,13895.231541682413,12641.199541682414,11387.167541682415,10133.135541682415,8879.1035416824161,7625.071541682416,6371.0395416824158,5117.0075416824156,3862.9755416824155,2608.9435416824153,1354.9115416824152,100.87954168241504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":-1254.0320000000002},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":-1254.0320000000002},-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-1254.0320000000002,-100.87954168241504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0.38574999999999998},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0.38574999999999998},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999954,0.38574999999999948,0.38574999999999943,0.38574999999999948,0.38574999999999948,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999937,0.38574999999999937,0.38574999999999932,0.38574999999999926,0.38574999999999926,0.3857499999999992,0.3857499999999992,0.3857499999999992,0.3857499999999992,0.3857499999999992,0.38574999999999926,0.3857499999999992,0.38574999999999926,0.38574999999999887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":-317.83441040000002},{"$f":"IF(F303=0,0,F306*$C308)","v":-317.83441040000002},{"$f":"IF(G303=0,0,G306*$C308)","v":-317.83441040000002},-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-317.83441040000002,-25.567919839408091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":-483.74284400000005},{"$f":"+F306*F307","v":-483.74284400000005},{"$f":"+G306*G307","v":-483.74284400000005},-483.74284400000005,-483.74284399999999,-483.74284399999999,-483.74284399999999,-483.74284399999999,-483.74284399999988,-483.74284399999988,-483.74284399999988,-483.74284399999982,-483.74284399999982,-483.74284399999976,-483.74284399999976,-483.74284399999971,-483.74284399999971,-483.74284399999959,-483.74284399999959,-483.74284399999954,-483.74284399999948,-483.74284399999942,-483.74284399999937,-483.74284399999942,-483.74284399999942,-483.74284399999942,-483.74284399999937,-483.74284399999937,-483.74284399999925,-483.74284399999925,-483.7428439999992,-483.74284399999914,-483.74284399999914,-483.74284399999908,-483.74284399999908,-483.74284399999908,-483.74284399999908,-483.74284399999908,-483.74284399999914,-483.74284399999908,-483.74284399999914,-38.914283203991488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":19872.370887203982},"     Begin Cumulative DFIT",{"$f":"+C310","v":19872.370887203982},{"$f":"+E311","v":19388.628043203982},{"$f":"+F311","v":18904.885199203982},18421.142355203981,17937.399511203981,17453.656667203981,16969.91382320398,16486.17097920398,16002.42813520398,15518.685291203979,15034.942447203979,14551.199603203979,14067.456759203978,13583.713915203978,13099.971071203978,12616.228227203977,12132.485383203977,11648.742539203977,11164.999695203976,10681.256851203976,10197.514007203976,9713.7711632039754,9230.0283192039751,8746.2854752039766,8262.5426312039781,7778.7997872039787,7295.0569432039792,6811.3140992039798,6327.5712552039804,5843.828411203981,5360.0855672039816,4876.3427232039821,4392.5998792039827,3908.8570352039837,3425.1141912039848,2941.3713472039858,2457.6285032039868,1973.8856592039879,1490.1428152039889,1006.3999712039897,522.65712720399063,38.914283203991488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":19388.628043203982},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":18904.885199203982},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":18421.142355203981},17937.399511203981,17453.656667203981,16969.91382320398,16486.17097920398,16002.42813520398,15518.685291203979,15034.942447203979,14551.199603203979,14067.456759203978,13583.713915203978,13099.971071203978,12616.228227203977,12132.485383203977,11648.742539203977,11164.999695203976,10681.256851203976,10197.514007203976,9713.7711632039754,9230.0283192039751,8746.2854752039766,8262.5426312039781,7778.7997872039787,7295.0569432039792,6811.3140992039798,6327.5712552039804,5843.828411203981,5360.0855672039816,4876.3427232039821,4392.5998792039827,3908.8570352039837,3425.1141912039848,2941.3713472039858,2457.6285032039868,1973.8856592039879,1490.1428152039889,1006.3999712039897,522.65712720399063,38.914283203991488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0.38574999999999998},{"$f":"IF(F303=0,0,+F310/F303)","v":0.38574999999999998},{"$f":"IF(G303=0,0,+G310/G303)","v":0.38574999999999998},0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999954,0.38574999999999948,0.38574999999999943,0.38574999999999948,0.38574999999999948,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999937,0.38574999999999937,0.38574999999999932,0.38574999999999926,0.38574999999999926,0.3857499999999992,0.3857499999999992,0.3857499999999992,0.3857499999999992,0.3857499999999992,0.38574999999999926,0.3857499999999992,0.38574999999999926,0.38574999999999887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0.38574999999999998},{"$f":"IF(F305=0,0,+F311/F305)","v":0.38574999999999998},{"$f":"IF(G305=0,0,+G311/G305)","v":0.38574999999999998},0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999965,0.38574999999999959,0.38574999999999954,0.38574999999999948,0.38574999999999943,0.38574999999999948,0.38574999999999948,0.38574999999999948,0.38574999999999943,0.38574999999999943,0.38574999999999937,0.38574999999999937,0.38574999999999932,0.38574999999999926,0.38574999999999926,0.3857499999999992,0.3857499999999992,0.3857499999999992,0.3857499999999992,0.3857499999999992,0.38574999999999926,0.3857499999999992,0.38574999999999926,0.38574999999999887,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":19872.370887203982},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":19388.628043203982},{"$f":"+E314+F309","v":18904.885199203982},{"$f":"+F314+G309","v":18421.142355203981},17937.399511203981,17453.656667203981,16969.91382320398,16486.17097920398,16002.42813520398,15518.685291203979,15034.942447203979,14551.199603203979,14067.456759203978,13583.713915203978,13099.971071203978,12616.228227203977,12132.485383203977,11648.742539203977,11164.999695203976,10681.256851203976,10197.514007203976,9713.7711632039754,9230.0283192039751,8746.2854752039766,8262.5426312039781,7778.7997872039787,7295.0569432039792,6811.3140992039798,6327.5712552039804,5843.828411203981,5360.0855672039816,4876.3427232039821,4392.5998792039827,3908.8570352039837,3425.1141912039848,2941.3713472039858,2457.6285032039868,1973.8856592039879,1490.1428152039889,1006.3999712039897,522.65712720399063,38.914283203991488,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":13056.778746239403},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":12738.944335839402},{"$f":"IF(F308<>0,+E315+F308,0)","v":12421.109925439401},{"$f":"IF(G308<>0,+F315+G308,0)","v":12103.2755150394},11785.4411046394,11467.606694239399,11149.772283839398,10831.937873439398,10514.103463039397,10196.269052639396,9878.4346422393955,9560.6002318393948,9242.7658214393941,8924.9314110393934,8607.0970006393927,8289.262590239392,7971.4281798393922,7653.5937694393924,7335.7593590393926,7017.9249486393928,6700.090538239393,6382.2561278393932,6064.4217174393934,5746.5873070393936,5428.7528966393938,5110.918486239394,4793.0840758393942,4475.2496654393944,4157.4152550393947,3839.5808446393949,3521.7464342393951,3203.9120238393953,2886.0776134393955,2568.2432030393957,2250.4087926393959,1932.5743822393958,1614.7399718393958,1296.9055614393958,979.07115103939577,661.23674063939575,343.40233023939572,25.567919839395699,-1.2391865311656147E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":6815.5921409645798},{"$f":"+E318","v":6649.6837073645802},{"$f":"+F318","v":6483.7752737645806},6317.8668401645809,6151.9584065645813,5986.0499729645817,5820.1415393645821,5654.2331057645824,5488.3246721645828,5322.4162385645832,5156.5078049645836,4990.5993713645839,4824.6909377645843,4658.7825041645847,4492.8740705645851,4326.9656369645854,4161.0572033645858,3995.1487697645862,3829.2403361645866,3663.3319025645869,3497.4234689645873,3331.5150353645877,3165.606601764588,2999.6981681645889,2833.7897345645897,2667.8813009645901,2501.9728673645905,2336.0644337645913,2170.1560001645921,2004.2475665645929,1838.3391329645938,1672.4306993645946,1506.5222657645954,1340.6138321645963,1174.7053985645971,1008.796964964598,842.88853136459898,676.98009776459992,511.07166416460086,345.16323056460175,179.25479696460269,13.346363364603576,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,{"$f":"+BR318","v":2.0179413695586845E-11},2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":165.90843360000002},{"$f":"+F308-F309","v":165.90843360000002},165.90843360000002,165.90843360000002,165.90843359999997,165.90843359999997,165.90843359999997,165.90843359999997,165.90843359999985,165.90843359999985,165.90843359999985,165.9084335999998,165.9084335999998,165.90843359999974,165.90843359999974,165.90843359999968,165.90843359999968,165.90843359999957,165.90843359999957,165.90843359999951,165.90843359999946,165.9084335999994,165.90843359999934,165.9084335999994,165.9084335999994,165.9084335999994,165.90843359999934,165.90843359999934,165.90843359999923,165.90843359999923,165.90843359999917,165.90843359999911,165.90843359999911,165.90843359999906,165.90843359999906,165.90843359999906,165.90843359999906,165.90843359999906,165.90843359999911,165.90843359999906,165.90843359999911,13.346363364583397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":6815.5921409645798},"     End Excess Deferred",{"$f":"+E316-E317","v":6649.6837073645802},{"$f":"+F316-F317","v":6483.7752737645806},6317.8668401645809,6151.9584065645813,5986.0499729645817,5820.1415393645821,5654.2331057645824,5488.3246721645828,5322.4162385645832,5156.5078049645836,4990.5993713645839,4824.6909377645843,4658.7825041645847,4492.8740705645851,4326.9656369645854,4161.0572033645858,3995.1487697645862,3829.2403361645866,3663.3319025645869,3497.4234689645873,3331.5150353645877,3165.606601764588,2999.6981681645889,2833.7897345645897,2667.8813009645901,2501.9728673645905,2336.0644337645913,2170.1560001645921,2004.2475665645929,1838.3391329645938,1672.4306993645946,1506.5222657645954,1340.6138321645963,1174.7053985645971,1008.796964964598,842.88853136459898,676.98009776459992,511.07166416460086,345.16323056460175,179.25479696460269,13.346363364603576,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,{"$f":"+BR316-BR317","v":2.0179413695586845E-11},2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11,2.0179413695586845E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":6815.5921409645607},{"$f":"+E308-E309","v":165.90843360000002},{"$f":"+F308-F309","v":165.90843360000002},{"$f":"+G308-G309","v":165.90843360000002},165.90843360000002,165.90843359999997,165.90843359999997,165.90843359999997,165.90843359999997,165.90843359999985,165.90843359999985,165.90843359999985,165.9084335999998,165.9084335999998,165.90843359999974,165.90843359999974,165.90843359999968,165.90843359999968,165.90843359999957,165.90843359999957,165.90843359999951,165.90843359999946,165.9084335999994,165.90843359999934,165.9084335999994,165.9084335999994,165.9084335999994,165.90843359999934,165.90843359999934,165.90843359999923,165.90843359999923,165.90843359999917,165.90843359999911,165.90843359999911,165.90843359999906,165.90843359999906,165.90843359999906,165.90843359999906,165.90843359999906,165.90843359999911,165.90843359999906,165.90843359999911,13.346363364583397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":28860.345776042941},"     Begin Cumulative Difference",{"$f":"+$C322","v":28860.345776042941},{"$f":"+E324","v":28226.48189604294},{"$f":"+F324","v":27592.618016042939},26958.754136042939,26324.890256042938,25691.026376042937,25057.162496042936,24423.298616042935,23789.434736042935,23155.570856042934,22521.706976042933,21887.843096042932,21253.979216042932,20620.115336042931,19986.25145604293,19352.387576042929,18718.523696042928,18084.659816042928,17450.795936042927,16816.932056042926,16183.068176042925,15549.204296042924,14915.340416042924,14281.476536042923,13647.612656042922,13013.748776042921,12379.88489604292,11746.02101604292,11112.157136042919,10478.293256042918,9844.4293760429173,9210.5654960429165,8576.7016160429157,7942.8377360429149,7308.9738560429141,6675.1099760429133,6041.2460960429125,5407.3822160429118,4773.518336042911,4139.6544560429102,3505.7905760429098,2871.9266960429095,2238.0628160429092,1604.1989360429088,970.33505604290849,336.47117604290816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":-633.86388000000034},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":-633.86388000000034},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":-633.86388000000034},-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":28226.48189604294},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":27592.618016042939},26958.754136042939,26324.890256042938,25691.026376042937,25057.162496042936,24423.298616042935,23789.434736042935,23155.570856042934,22521.706976042933,21887.843096042932,21253.979216042932,20620.115336042931,19986.25145604293,19352.387576042929,18718.523696042928,18084.659816042928,17450.795936042927,16816.932056042926,16183.068176042925,15549.204296042924,14915.340416042924,14281.476536042923,13647.612656042922,13013.748776042921,12379.88489604292,11746.02101604292,11112.157136042919,10478.293256042918,9844.4293760429173,9210.5654960429165,8576.7016160429157,7942.8377360429149,7308.9738560429141,6675.1099760429133,6041.2460960429125,5407.3822160429118,4773.518336042911,4139.6544560429102,3505.7905760429098,2871.9266960429095,2238.0628160429092,1604.1989360429088,970.33505604290849,336.47117604290816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":-633.86388000000034},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":-633.86388000000034},-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-633.86388000000034,-336.47117604290816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0.38574999999999998},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0.38574999999999998},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":-160.65280038600008},{"$f":"IF(F322=0,0,F325*$C327)","v":-160.65280038600008},{"$f":"IF(G322=0,0,G325*$C327)","v":-160.65280038600008},-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-160.65280038600008,-85.278619568075072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":-244.51299171000011},{"$f":"+F325*F326","v":-244.51299171000011},{"$f":"+G325*G326","v":-244.51299171000011},-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000011,-244.51299171000016,-244.51299171000016,-244.51299171000016,-244.51299171000016,-244.51299171000016,-244.51299171000016,-244.51299171000016,-244.51299171000016,-244.51299171000016,-244.51299171000019,-244.51299171000019,-244.51299171000019,-244.51299171000019,-244.51299171000016,-244.51299171000016,-244.51299171000016,-244.51299171000011,-129.79375615855184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":11132.878383108564},"     Begin Cumulative DFIT",{"$f":"+C329","v":11132.878383108564},{"$f":"+E330","v":10888.365391398564},{"$f":"+F330","v":10643.852399688563},10399.339407978563,10154.826416268563,9910.3134245585625,9665.8004328485622,9421.2874411385619,9176.7744494285616,8932.2614577185614,8687.7484660085611,8443.2354742985608,8198.7224825885605,7954.2094908785602,7709.69649916856,7465.1835074585597,7220.6705157485594,6976.1575240385591,6731.6445323285589,6487.1315406185586,6242.6185489085583,5998.105557198558,5753.5925654885577,5509.0795737785575,5264.5665820685572,5020.0535903585569,4775.5405986485566,4531.0276069385563,4286.5146152285561,4042.0016235185558,3797.4886318085555,3552.9756400985552,3308.462648388555,3063.9496566785547,2819.4366649685544,2574.9236732585541,2330.4106815485538,2085.8976898385536,1841.3846981285533,1596.871706418553,1352.3587147085527,1107.8457229985524,863.33273128855228,618.81973957855212,374.30674786855195,129.79375615855184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":10888.365391398564},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":10643.852399688563},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":10399.339407978563},10154.826416268563,9910.3134245585625,9665.8004328485622,9421.2874411385619,9176.7744494285616,8932.2614577185614,8687.7484660085611,8443.2354742985608,8198.7224825885605,7954.2094908785602,7709.69649916856,7465.1835074585597,7220.6705157485594,6976.1575240385591,6731.6445323285589,6487.1315406185586,6242.6185489085583,5998.105557198558,5753.5925654885577,5509.0795737785575,5264.5665820685572,5020.0535903585569,4775.5405986485566,4531.0276069385563,4286.5146152285561,4042.0016235185558,3797.4886318085555,3552.9756400985552,3308.462648388555,3063.9496566785547,2819.4366649685544,2574.9236732585541,2330.4106815485538,2085.8976898385536,1841.3846981285533,1596.871706418553,1352.3587147085527,1107.8457229985524,863.33273128855228,618.81973957855212,374.30674786855195,129.79375615855184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0.38574999999999998},{"$f":"IF(F322=0,0,+F329/F322)","v":0.38574999999999998},{"$f":"IF(G322=0,0,+G329/G322)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0.38574999999999998},{"$f":"IF(F324=0,0,+F330/F324)","v":0.38574999999999998},{"$f":"IF(G324=0,0,+G330/G324)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":11132.878383108564},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":10888.365391398564},{"$f":"+E333+F328","v":10643.852399688563},{"$f":"+F333+G328","v":10399.339407978563},10154.826416268563,9910.3134245585625,9665.8004328485622,9421.2874411385619,9176.7744494285616,8932.2614577185614,8687.7484660085611,8443.2354742985608,8198.7224825885605,7954.2094908785602,7709.69649916856,7465.1835074585597,7220.6705157485594,6976.1575240385591,6731.6445323285589,6487.1315406185586,6242.6185489085583,5998.105557198558,5753.5925654885577,5509.0795737785575,5264.5665820685572,5020.0535903585569,4775.5405986485566,4531.0276069385563,4286.5146152285561,4042.0016235185558,3797.4886318085555,3552.9756400985552,3308.462648388555,3063.9496566785547,2819.4366649685544,2574.9236732585541,2330.4106815485538,2085.8976898385536,1841.3846981285533,1596.871706418553,1352.3587147085527,1107.8457229985524,863.33273128855228,618.81973957855212,374.30674786855195,129.79375615855184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":7314.654636938084},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":7154.0018365520837},{"$f":"IF(F327<>0,+E334+F327,0)","v":6993.3490361660834},{"$f":"IF(G327<>0,+F334+G327,0)","v":6832.696235780083},6672.0434353940827,6511.3906350080824,6350.7378346220821,6190.0850342360818,6029.4322338500815,5868.7794334640812,5708.1266330780809,5547.4738326920806,5386.8210323060803,5226.16823192008,5065.5154315340797,4904.8626311480793,4744.209830762079,4583.5570303760787,4422.9042299900784,4262.2514296040781,4101.5986292180778,3940.9458288320775,3780.2930284460772,3619.6402280600769,3458.9874276740766,3298.3346272880763,3137.681826902076,2977.0290265160756,2816.3762261300753,2655.723425744075,2495.0706253580747,2334.4178249720744,2173.7650245860741,2013.112224200074,1852.4594238140739,1691.8066234280739,1531.1538230420738,1370.5010226560737,1209.8482222700736,1049.1954218840735,888.54262149807346,727.88982111207338,567.2370207260733,406.58422034007322,245.93141995407314,85.278619568073054,-2.0179413695586845E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":3818.2237461704799},{"$f":"+E337","v":3734.3635548464799},{"$f":"+F337","v":3650.50336352248},3566.64317219848,3482.78298087448,3398.92278955048,3315.0625982264801,3231.2024069024801,3147.3422155784801,3063.4820242544802,2979.6218329304802,2895.7616416064802,2811.9014502824803,2728.0412589584803,2644.1810676344803,2560.3208763104803,2476.4606849864804,2392.6004936624804,2308.7403023384804,2224.8801110144805,2141.0199196904805,2057.1597283664805,1973.2995370424806,1889.4393457184806,1805.5791543944806,1721.7189630704806,1637.8587717464807,1553.9985804224807,1470.1383890984807,1386.2781977744808,1302.4180064504808,1218.5578151264808,1134.6976238024808,1050.8374324784809,966.97724115448079,883.11704983048071,799.25685850648063,715.39666718248054,631.53647585848046,547.67628453448037,463.81609321048029,379.95590188648021,296.09571056248012,212.23551923848004,128.37532791447995,44.515136590479926,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,{"$f":"+BR337","v":3.1548097467748448E-12},3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":83.860191324000027},{"$f":"+F327-F328","v":83.860191324000027},83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000112,83.860191324000112,83.860191324000112,83.860191324000112,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000027,44.515136590476772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":3818.2237461704799},"     End Excess Deferred",{"$f":"+E335-E336","v":3734.3635548464799},{"$f":"+F335-F336","v":3650.50336352248},3566.64317219848,3482.78298087448,3398.92278955048,3315.0625982264801,3231.2024069024801,3147.3422155784801,3063.4820242544802,2979.6218329304802,2895.7616416064802,2811.9014502824803,2728.0412589584803,2644.1810676344803,2560.3208763104803,2476.4606849864804,2392.6004936624804,2308.7403023384804,2224.8801110144805,2141.0199196904805,2057.1597283664805,1973.2995370424806,1889.4393457184806,1805.5791543944806,1721.7189630704806,1637.8587717464807,1553.9985804224807,1470.1383890984807,1386.2781977744808,1302.4180064504808,1218.5578151264808,1134.6976238024808,1050.8374324784809,966.97724115448079,883.11704983048071,799.25685850648063,715.39666718248054,631.53647585848046,547.67628453448037,463.81609321048029,379.95590188648021,296.09571056248012,212.23551923848004,128.37532791447995,44.515136590479926,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,{"$f":"+BR335-BR336","v":3.1548097467748448E-12},3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12,3.1548097467748448E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":3818.2237461704758},{"$f":"+E327-E328","v":83.860191324000027},{"$f":"+F327-F328","v":83.860191324000027},{"$f":"+G327-G328","v":83.860191324000027},83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000112,83.860191324000112,83.860191324000112,83.860191324000112,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000027,44.515136590476772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":322711.10179746174},"     Begin Cumulative Difference",{"$f":"+$C360","v":322711.10179746174},{"$f":"+E362","v":316782.35507746175},{"$f":"+F362","v":310853.60835746175},304924.86163746176,298996.11491746176,293067.36819746176,287138.62147746177,281209.87475746177,275281.12803746178,269352.38131746178,263423.63459746179,257494.88787746179,251566.1411574618,245637.3944374618,239708.6477174618,233779.90099746181,227851.15427746181,221922.40755746182,215993.66083746182,210064.91411746183,204136.16739746183,198207.42067746184,192278.67395746184,186349.92723746184,180421.18051746185,174492.43379746185,168563.68707746186,162634.94035746186,156706.19363746187,150777.44691746187,144848.70019746188,138919.95347746188,132991.20675746188,127062.46003746189,121133.71331746189,115204.9665974619,109276.2198774619,103347.47315746191,97418.726437461912,91489.979717461916,85561.232997461921,79632.486277461925,73703.73955746193,67774.992837461934,61846.246117461931,55917.499397461928,49988.752677461925,44060.005957461923,38131.25923746192,32202.512517461921,26273.765797461921,20345.019077461922,14416.272357461923,8487.5256374619239,2558.7789174619238,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-5928.7467200000001},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-5928.7467200000001},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-5928.7467200000001},-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":316782.35507746175},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":310853.60835746175},304924.86163746176,298996.11491746176,293067.36819746176,287138.62147746177,281209.87475746177,275281.12803746178,269352.38131746178,263423.63459746179,257494.88787746179,251566.1411574618,245637.3944374618,239708.6477174618,233779.90099746181,227851.15427746181,221922.40755746182,215993.66083746182,210064.91411746183,204136.16739746183,198207.42067746184,192278.67395746184,186349.92723746184,180421.18051746185,174492.43379746185,168563.68707746186,162634.94035746186,156706.19363746187,150777.44691746187,144848.70019746188,138919.95347746188,132991.20675746188,127062.46003746189,121133.71331746189,115204.9665974619,109276.2198774619,103347.47315746191,97418.726437461912,91489.979717461916,85561.232997461921,79632.486277461925,73703.73955746193,67774.992837461934,61846.246117461931,55917.499397461928,49988.752677461925,44060.005957461923,38131.25923746192,32202.512517461921,26273.765797461921,20345.019077461922,14416.272357461923,8487.5256374619239,2558.7789174619238,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-5928.7467200000001},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-5928.7467200000001},-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-5928.7467200000001,-2558.7789174619238,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999998},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-1502.6408561840001},{"$f":"IF(F360=0,0,F363*$C365)","v":-1502.6408561840001},{"$f":"IF(G360=0,0,G363*$C365)","v":-1502.6408561840001},-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-1502.6408561840001,-648.52251663072457,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-2287.0140472399999},{"$f":"+F363*F364","v":-2287.0140472399999},{"$f":"+G363*G364","v":-2287.0140472399999},-2287.0140472399999,-2287.0140472400003,-2287.0140472400003,-2287.0140472400003,-2287.0140472400003,-2287.0140472400008,-2287.0140472400008,-2287.0140472400008,-2287.0140472400008,-2287.0140472400008,-2287.0140472400008,-2287.0140472400012,-2287.0140472400012,-2287.0140472400012,-2287.0140472400017,-2287.0140472400017,-2287.0140472400021,-2287.0140472400017,-2287.0140472400012,-2287.0140472400017,-2287.0140472400017,-2287.0140472400021,-2287.0140472400017,-2287.0140472400017,-2287.0140472400012,-2287.0140472400012,-2287.0140472400012,-2287.0140472400012,-2287.0140472400008,-2287.0140472400008,-2287.0140472400008,-2287.0140472400008,-2287.0140472400008,-2287.0140472400003,-2287.0140472400003,-2287.0140472399999,-2287.0140472399999,-2287.0140472399994,-2287.0140472399994,-2287.0140472399994,-2287.0140472399994,-2287.0140472399994,-2287.0140472399999,-2287.0140472400003,-2287.0140472400003,-2287.0140472400008,-2287.0140472400008,-2287.0140472400003,-2287.0140472400003,-2287.0140472400003,-2287.0140472399999,-987.04896741093717,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":124485.80751837086},"     Begin Cumulative DFIT",{"$f":"+C367","v":124485.80751837086},{"$f":"+E368","v":122198.79347113086},{"$f":"+F368","v":119911.77942389087},117624.76537665087,115337.75132941088,113050.73728217089,110763.72323493089,108476.7091876909,106189.6951404509,103902.68109321091,101615.66704597091,99328.652998730919,97041.638951490924,94754.62490425093,92467.610857010935,90180.596809770941,87893.582762530947,85606.568715290952,83319.554668050958,81032.540620810963,78745.526573570954,76458.512526330946,74171.498479090951,71884.484431850957,69597.470384610962,67310.456337370953,65023.442290130952,62736.42824289095,60449.414195650948,58162.400148410947,55875.386101170945,53588.372053930943,51301.358006690942,49014.34395945094,46727.329912210938,44440.315864970937,42153.301817730935,39866.287770490933,37579.273723250932,35292.25967601093,33005.245628770928,30718.23158153093,28431.217534290932,26144.203487050934,23857.189439810936,21570.175392570938,19283.16134533094,16996.147298090938,14709.133250850939,12422.119203610939,10135.105156370937,7848.0911091309372,5561.0770618909373,3274.063014650937,987.04896741093717,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":122198.79347113086},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":119911.77942389087},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":117624.76537665087},115337.75132941088,113050.73728217089,110763.72323493089,108476.7091876909,106189.6951404509,103902.68109321091,101615.66704597091,99328.652998730919,97041.638951490924,94754.62490425093,92467.610857010935,90180.596809770941,87893.582762530947,85606.568715290952,83319.554668050958,81032.540620810963,78745.526573570954,76458.512526330946,74171.498479090951,71884.484431850957,69597.470384610962,67310.456337370953,65023.442290130952,62736.42824289095,60449.414195650948,58162.400148410947,55875.386101170945,53588.372053930943,51301.358006690942,49014.34395945094,46727.329912210938,44440.315864970937,42153.301817730935,39866.287770490933,37579.273723250932,35292.25967601093,33005.245628770928,30718.23158153093,28431.217534290932,26144.203487050934,23857.189439810936,21570.175392570938,19283.16134533094,16996.147298090938,14709.133250850939,12422.119203610939,10135.105156370937,7848.0911091309372,5561.0770618909373,3274.063014650937,987.04896741093717,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999998},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38574999999999998},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000026,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000031,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999993,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":124485.80751837086},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":122198.79347113086},{"$f":"+E371+F366","v":119911.77942389087},{"$f":"+F371+G366","v":117624.76537665087},115337.75132941088,113050.73728217089,110763.72323493089,108476.7091876909,106189.6951404509,103902.68109321091,101615.66704597091,99328.652998730919,97041.638951490924,94754.62490425093,92467.610857010935,90180.596809770941,87893.582762530947,85606.568715290952,83319.554668050958,81032.540620810963,78745.526573570954,76458.512526330946,74171.498479090951,71884.484431850957,69597.470384610962,67310.456337370953,65023.442290130952,62736.42824289095,60449.414195650948,58162.400148410947,55875.386101170945,53588.372053930943,51301.358006690942,49014.34395945094,46727.329912210938,44440.315864970937,42153.301817730935,39866.287770490933,37579.273723250932,35292.25967601093,33005.245628770928,30718.23158153093,28431.217534290932,26144.203487050934,23857.189439810936,21570.175392570938,19283.16134533094,16996.147298090938,14709.133250850939,12422.119203610939,10135.105156370937,7848.0911091309372,5561.0770618909373,3274.063014650937,987.04896741093717,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":81791.128750566684},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":80288.487894382677},{"$f":"IF(F365<>0,+E372+F365,0)","v":78785.84703819867},{"$f":"IF(G365<>0,+F372+G365,0)","v":77283.206182014663},75780.565325830656,74277.924469646649,72775.283613462641,71272.642757278634,69770.001901094627,68267.36104491062,66764.720188726613,65262.079332542613,63759.438476358613,62256.797620174613,60754.156763990613,59251.515907806614,57748.875051622614,56246.234195438614,54743.593339254614,53240.952483070614,51738.311626886614,50235.670770702614,48733.029914518615,47230.389058334615,45727.748202150615,44225.107345966615,42722.466489782615,41219.825633598615,39717.184777414615,38214.543921230616,36711.903065046616,35209.262208862616,33706.621352678616,32203.980496494616,30701.339640310616,29198.698784126616,27696.057927942617,26193.417071758617,24690.776215574617,23188.135359390617,21685.494503206617,20182.853647022617,18680.212790838617,17177.571934654618,15674.931078470618,14172.290222286618,12669.649366102618,11167.008509918618,9664.3676537346182,8161.7267975506184,6659.0859413666185,5156.4450851826186,3653.8042289986188,2151.1633728146189,648.52251663061884,-1.0572875908110291E-10,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":42694.678767804173},{"$f":"+E375","v":41910.305576748171},{"$f":"+F375","v":41125.932385692169},40341.559194636167,39557.186003580166,38772.812812524164,37988.439621468162,37204.06643041216,36419.693239356158,35635.320048300156,34850.946857244155,34066.573666188153,33282.200475132151,32497.827284076149,31713.454093020147,30929.080901964146,30144.707710908144,29360.334519852142,28575.96132879614,27791.588137740138,27007.214946684137,26222.841755628135,25438.468564572133,24654.095373516131,23869.722182460129,23085.348991404127,22300.975800348126,21516.602609292124,20732.229418236122,19947.85622718012,19163.483036124118,18379.109845068117,17594.736654012115,16810.363462956113,16025.990271900113,15241.617080844113,14457.243889788113,13672.870698732113,12888.497507676113,12104.124316620113,11319.751125564113,10535.377934508113,9751.004743452113,8966.631552396113,8182.2583613401139,7397.8851702841148,6613.5119792281148,5829.1387881721148,5044.7655971161148,4260.3924060601139,3476.019215004113,2691.646023948113,1907.2728328921128,1122.8996418361126,338.52645078011278,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,{"$f":"+BR375","v":-9.9817043519578874E-11},-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":784.37319105599977},{"$f":"+F365-F366","v":784.37319105599977},784.37319105599977,784.37319105599977,784.37319105600022,784.37319105600022,784.37319105600022,784.37319105600022,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600113,784.37319105600113,784.37319105600113,784.37319105600159,784.37319105600159,784.37319105600204,784.37319105600159,784.37319105600113,784.37319105600159,784.37319105600159,784.37319105600204,784.37319105600159,784.37319105600159,784.37319105600113,784.37319105600113,784.37319105600113,784.37319105600113,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600022,784.37319105600022,784.37319105599977,784.37319105599977,784.37319105599931,784.37319105599931,784.37319105599931,784.37319105599931,784.37319105599931,784.37319105599977,784.37319105600022,784.37319105600022,784.37319105600068,784.37319105600068,784.37319105600022,784.37319105600022,784.37319105600022,784.37319105599977,338.5264507802126,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":42694.678767804173},"     End Excess Deferred",{"$f":"+E373-E374","v":41910.305576748171},{"$f":"+F373-F374","v":41125.932385692169},40341.559194636167,39557.186003580166,38772.812812524164,37988.439621468162,37204.06643041216,36419.693239356158,35635.320048300156,34850.946857244155,34066.573666188153,33282.200475132151,32497.827284076149,31713.454093020147,30929.080901964146,30144.707710908144,29360.334519852142,28575.96132879614,27791.588137740138,27007.214946684137,26222.841755628135,25438.468564572133,24654.095373516131,23869.722182460129,23085.348991404127,22300.975800348126,21516.602609292124,20732.229418236122,19947.85622718012,19163.483036124118,18379.109845068117,17594.736654012115,16810.363462956113,16025.990271900113,15241.617080844113,14457.243889788113,13672.870698732113,12888.497507676113,12104.124316620113,11319.751125564113,10535.377934508113,9751.004743452113,8966.631552396113,8182.2583613401139,7397.8851702841148,6613.5119792281148,5829.1387881721148,5044.7655971161148,4260.3924060601139,3476.019215004113,2691.646023948113,1907.2728328921128,1122.8996418361126,338.52645078011278,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,{"$f":"+BR373-BR374","v":-9.9817043519578874E-11},-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11,-9.9817043519578874E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":42694.678767804275},{"$f":"+E365-E366","v":784.37319105599977},{"$f":"+F365-F366","v":784.37319105599977},{"$f":"+G365-G366","v":784.37319105599977},784.37319105599977,784.37319105600022,784.37319105600022,784.37319105600022,784.37319105600022,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600113,784.37319105600113,784.37319105600113,784.37319105600159,784.37319105600159,784.37319105600204,784.37319105600159,784.37319105600113,784.37319105600159,784.37319105600159,784.37319105600204,784.37319105600159,784.37319105600159,784.37319105600113,784.37319105600113,784.37319105600113,784.37319105600113,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600022,784.37319105600022,784.37319105599977,784.37319105599977,784.37319105599931,784.37319105599931,784.37319105599931,784.37319105599931,784.37319105599931,784.37319105599977,784.37319105600022,784.37319105600022,784.37319105600068,784.37319105600068,784.37319105600022,784.37319105600022,784.37319105600022,784.37319105599977,338.5264507802126,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":102836.44667331691},"     Begin Cumulative Difference",{"$f":"+$C379","v":102836.44667331691},{"$f":"+E381","v":101089.96219331691},{"$f":"+F381","v":99343.477713316912},97596.993233316913,95850.508753316913,94104.024273316914,92357.539793316915,90611.055313316916,88864.570833316917,87118.086353316918,85371.601873316918,83625.117393316919,81878.63291331692,80132.148433316921,78385.663953316922,76639.179473316923,74892.694993316924,73146.210513316924,71399.726033316925,69653.241553316926,67906.757073316927,66160.272593316928,64413.788113316929,62667.303633316929,60920.81915331693,59174.334673316931,57427.850193316932,55681.365713316933,53934.881233316934,52188.396753316934,50441.912273316935,48695.427793316936,46948.943313316937,45202.458833316938,43455.974353316939,41709.489873316939,39963.00539331694,38216.520913316941,36470.036433316942,34723.551953316943,32977.067473316944,31230.582993316944,29484.098513316945,27737.614033316946,25991.129553316947,24244.645073316948,22498.160593316949,20751.676113316949,19005.19163331695,17258.707153316951,15512.222673316952,13765.738193316953,12019.253713316954,10272.769233316954,8526.2847533169552,6779.8002733169551,5033.315793316955,3286.8313133169549,1540.3468333169551,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-1746.4844799999998},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-1746.4844799999998},-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":101089.96219331691},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":99343.477713316912},97596.993233316913,95850.508753316913,94104.024273316914,92357.539793316915,90611.055313316916,88864.570833316917,87118.086353316918,85371.601873316918,83625.117393316919,81878.63291331692,80132.148433316921,78385.663953316922,76639.179473316923,74892.694993316924,73146.210513316924,71399.726033316925,69653.241553316926,67906.757073316927,66160.272593316928,64413.788113316929,62667.303633316929,60920.81915331693,59174.334673316931,57427.850193316932,55681.365713316933,53934.881233316934,52188.396753316934,50441.912273316935,48695.427793316936,46948.943313316937,45202.458833316938,43455.974353316939,41709.489873316939,39963.00539331694,38216.520913316941,36470.036433316942,34723.551953316943,32977.067473316944,31230.582993316944,29484.098513316945,27737.614033316946,25991.129553316947,24244.645073316948,22498.160593316949,20751.676113316949,19005.19163331695,17258.707153316951,15512.222673316952,13765.738193316953,12019.253713316954,10272.769233316954,8526.2847533169552,6779.8002733169551,5033.315793316955,3286.8313133169549,1540.3468333169551,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-1746.4844799999998},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-1746.4844799999998},-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1746.4844799999998,-1540.3468333169551,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38574999999999998},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38574999999999954,0.38574999999999954,0.38574999999999954,0.38574999999999954,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-442.64649145599998},{"$f":"IF(F379=0,0,F382*$C384)","v":-442.64649145599998},{"$f":"IF(G379=0,0,G382*$C384)","v":-442.64649145599998},-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-442.64649145599998,-390.40090490418225,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-673.70638815999996},{"$f":"+F382*F383","v":-673.70638815999996},{"$f":"+G382*G383","v":-673.70638815999996},-673.70638815999996,-673.70638816000007,-673.70638816000007,-673.70638816000019,-673.70638816000019,-673.7063881600003,-673.70638816000042,-673.70638816000042,-673.70638816000042,-673.70638816000042,-673.70638816000042,-673.70638816000042,-673.70638816000042,-673.70638816000042,-673.7063881600003,-673.7063881600003,-673.7063881600003,-673.7063881600003,-673.7063881600003,-673.7063881600003,-673.70638816000019,-673.70638816000019,-673.70638816000019,-673.70638816000019,-673.70638816000019,-673.70638816000007,-673.70638816000007,-673.70638816000007,-673.70638815999996,-673.70638815999996,-673.70638815999996,-673.70638815999996,-673.70638815999996,-673.70638815999996,-673.70638815999985,-673.70638815999973,-673.70638815999973,-673.70638815999962,-673.70638815999973,-673.70638815999973,-673.70638815999962,-673.70638815999973,-673.70638815999973,-673.70638815999962,-673.70638815999962,-673.70638815999951,-673.70638815999951,-673.70638815999939,-673.70638815999939,-673.70638815999928,-673.70638815999928,-673.70638815999928,-673.70638815999916,-673.70638815999916,-673.70638815999916,-594.18879095201476,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":39669.159304231995},"     Begin Cumulative DFIT",{"$f":"+C386","v":39669.159304231995},{"$f":"+E387","v":38995.452916071998},{"$f":"+F387","v":38321.746527912001},37648.040139752004,36974.333751592007,36300.62736343201,35626.920975272013,34953.214587112016,34279.508198952019,33605.801810792022,32932.095422632025,32258.389034472024,31584.682646312023,30910.976258152023,30237.269869992022,29563.563481832021,28889.857093672021,28216.15070551202,27542.444317352019,26868.737929192019,26195.031541032018,25521.325152872017,24847.618764712017,24173.912376552016,23500.205988392016,22826.499600232015,22152.793212072014,21479.086823912014,20805.380435752013,20131.674047592012,19457.967659432012,18784.261271272011,18110.55488311201,17436.84849495201,16763.142106792009,16089.435718632009,15415.729330472008,14742.022942312007,14068.316554152007,13394.610165992006,12720.903777832005,12047.197389672006,11373.491001512008,10699.784613352007,10026.078225192008,9352.3718370320094,8678.6654488720087,8004.959060712009,7331.2526725520092,6657.5462843920095,5983.8398962320098,5310.13350807201,4636.4271199120103,3962.720731752011,3289.0143435920118,2615.3079554320125,1941.6015672720132,1267.8951791120139,594.18879095201476,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":38995.452916071998},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":38321.746527912001},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":37648.040139752004},36974.333751592007,36300.62736343201,35626.920975272013,34953.214587112016,34279.508198952019,33605.801810792022,32932.095422632025,32258.389034472024,31584.682646312023,30910.976258152023,30237.269869992022,29563.563481832021,28889.857093672021,28216.15070551202,27542.444317352019,26868.737929192019,26195.031541032018,25521.325152872017,24847.618764712017,24173.912376552016,23500.205988392016,22826.499600232015,22152.793212072014,21479.086823912014,20805.380435752013,20131.674047592012,19457.967659432012,18784.261271272011,18110.55488311201,17436.84849495201,16763.142106792009,16089.435718632009,15415.729330472008,14742.022942312007,14068.316554152007,13394.610165992006,12720.903777832005,12047.197389672006,11373.491001512008,10699.784613352007,10026.078225192008,9352.3718370320094,8678.6654488720087,8004.959060712009,7331.2526725520092,6657.5462843920095,5983.8398962320098,5310.13350807201,4636.4271199120103,3962.720731752011,3289.0143435920118,2615.3079554320125,1941.6015672720132,1267.8951791120139,594.18879095201476,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38574999999999954,0.38574999999999954,0.38574999999999954,0.38574999999999954,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38574999999999998},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38575000000000004},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.38575000000000026,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.3857500000000002,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.3857499999999997,0.38574999999999965,0.38574999999999959,0.38574999999999959,0.38574999999999954,0.38574999999999954,0.38574999999999954,0.38574999999999954,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":39669.159304231995},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":38995.452916071998},{"$f":"+E390+F385","v":38321.746527912001},{"$f":"+F390+G385","v":37648.040139752004},36974.333751592007,36300.62736343201,35626.920975272013,34953.214587112016,34279.508198952019,33605.801810792022,32932.095422632025,32258.389034472024,31584.682646312023,30910.976258152023,30237.269869992022,29563.563481832021,28889.857093672021,28216.15070551202,27542.444317352019,26868.737929192019,26195.031541032018,25521.325152872017,24847.618764712017,24173.912376552016,23500.205988392016,22826.499600232015,22152.793212072014,21479.086823912014,20805.380435752013,20131.674047592012,19457.967659432012,18784.261271272011,18110.55488311201,17436.84849495201,16763.142106792009,16089.435718632009,15415.729330472008,14742.022942312007,14068.316554152007,13394.610165992006,12720.903777832005,12047.197389672006,11373.491001512008,10699.784613352007,10026.078225192008,9352.3718370320094,8678.6654488720087,8004.959060712009,7331.2526725520092,6657.5462843920095,5983.8398962320098,5310.13350807201,4636.4271199120103,3962.720731752011,3289.0143435920118,2615.3079554320125,1941.6015672720132,1267.8951791120139,594.18879095201476,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":26063.897409352172},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":25621.250917896174},{"$f":"IF(F384<>0,+E391+F384,0)","v":25178.604426440175},{"$f":"IF(G384<>0,+F391+G384,0)","v":24735.957934984177},24293.311443528179,23850.66495207218,23408.018460616182,22965.371969160184,22522.725477704185,22080.078986248187,21637.432494792189,21194.78600333619,20752.139511880192,20309.493020424194,19866.846528968195,19424.200037512197,18981.553546056199,18538.9070546002,18096.260563144202,17653.614071688204,17210.967580232205,16768.321088776207,16325.674597320207,15883.028105864207,15440.381614408207,14997.735122952206,14555.088631496206,14112.442140040206,13669.795648584206,13227.149157128206,12784.502665672206,12341.856174216206,11899.209682760205,11456.563191304205,11013.916699848205,10571.270208392205,10128.623716936205,9685.9772254802047,9243.3307340242045,8800.6842425682044,8358.0377511122042,7915.3912596562041,7472.7447682002039,7030.0982767442038,6587.4517852882036,6144.8052938322035,5702.1588023762033,5259.5123109202032,4816.865819464203,4374.2193280082029,3931.5728365522027,3488.9263450962026,3046.2798536402024,2603.6333621842023,2160.9868707282021,1718.3403792722022,1275.6938878162023,833.04739636020236,390.40090490420238,2.0122570276726037E-11,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":13605.261894879823},{"$f":"+E394","v":13374.201998175822},{"$f":"+F394","v":13143.142101471822},12912.082204767821,12681.022308063821,12449.96241135982,12218.90251465582,11987.842617951819,11756.782721247819,11525.722824543818,11294.662927839818,11063.603031135817,10832.543134431817,10601.483237727816,10370.423341023816,10139.363444319815,9908.3035476158148,9677.2436509118143,9446.1837542078138,9215.1238575038133,8984.0639607998128,8753.0040640958123,8521.9441673918118,8290.8842706878113,8059.8243739838108,7828.7644772798103,7597.7045805758098,7366.6446838718093,7135.5847871678088,6904.5248904638083,6673.4649937598078,6442.4050970558073,6211.3452003518078,5980.2853036478082,5749.2254069438086,5518.165510239809,5287.1056135358094,5056.0457168318098,4824.9858201278103,4593.9259234238107,4362.8660267198111,4131.8061300158115,3900.7462333118119,3669.6863366078123,3438.6264399038128,3207.5665431998132,2976.5066464958136,2745.446749791814,2514.3868530878144,2283.3269563838148,2052.2670596798152,1821.2071629758159,1590.1472662718165,1359.0873695678172,1128.0274728638178,896.96757615981846,665.90767945581933,434.84778275182015,203.78788604782096,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,{"$f":"+BR394","v":-1.1539214028744027E-11},-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":231.05989670399998},{"$f":"+F384-F385","v":231.05989670399998},231.05989670399998,231.05989670399998,231.0598967040001,231.0598967040001,231.05989670400021,231.05989670400021,231.05989670400032,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400021,231.05989670400021,231.05989670400021,231.05989670400021,231.05989670400021,231.0598967040001,231.0598967040001,231.0598967040001,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399987,231.05989670399975,231.05989670399975,231.05989670399964,231.05989670399975,231.05989670399975,231.05989670399964,231.05989670399975,231.05989670399975,231.05989670399964,231.05989670399964,231.05989670399953,231.05989670399953,231.05989670399941,231.05989670399941,231.0598967039993,231.0598967039993,231.0598967039993,231.05989670399919,231.05989670399919,231.05989670399919,203.7878860478325,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":13605.261894879823},"     End Excess Deferred",{"$f":"+E392-E393","v":13374.201998175822},{"$f":"+F392-F393","v":13143.142101471822},12912.082204767821,12681.022308063821,12449.96241135982,12218.90251465582,11987.842617951819,11756.782721247819,11525.722824543818,11294.662927839818,11063.603031135817,10832.543134431817,10601.483237727816,10370.423341023816,10139.363444319815,9908.3035476158148,9677.2436509118143,9446.1837542078138,9215.1238575038133,8984.0639607998128,8753.0040640958123,8521.9441673918118,8290.8842706878113,8059.8243739838108,7828.7644772798103,7597.7045805758098,7366.6446838718093,7135.5847871678088,6904.5248904638083,6673.4649937598078,6442.4050970558073,6211.3452003518078,5980.2853036478082,5749.2254069438086,5518.165510239809,5287.1056135358094,5056.0457168318098,4824.9858201278103,4593.9259234238107,4362.8660267198111,4131.8061300158115,3900.7462333118119,3669.6863366078123,3438.6264399038128,3207.5665431998132,2976.5066464958136,2745.446749791814,2514.3868530878144,2283.3269563838148,2052.2670596798152,1821.2071629758159,1590.1472662718165,1359.0873695678172,1128.0274728638178,896.96757615981846,665.90767945581933,434.84778275182015,203.78788604782096,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,{"$f":"+BR392-BR393","v":-1.1539214028744027E-11},-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11,-1.1539214028744027E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":13605.261894879835},{"$f":"+E384-E385","v":231.05989670399998},{"$f":"+F384-F385","v":231.05989670399998},{"$f":"+G384-G385","v":231.05989670399998},231.05989670399998,231.0598967040001,231.0598967040001,231.05989670400021,231.05989670400021,231.05989670400032,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400021,231.05989670400021,231.05989670400021,231.05989670400021,231.05989670400021,231.0598967040001,231.0598967040001,231.0598967040001,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399987,231.05989670399975,231.05989670399975,231.05989670399964,231.05989670399975,231.05989670399975,231.05989670399964,231.05989670399975,231.05989670399975,231.05989670399964,231.05989670399964,231.05989670399953,231.05989670399953,231.05989670399941,231.05989670399941,231.0598967039993,231.0598967039993,231.0598967039993,231.05989670399919,231.05989670399919,231.05989670399919,203.7878860478325,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":10105.266581537198},"     Begin Cumulative Difference",{"$f":"+$C417","v":10105.266581537198},{"$f":"+E419","v":10119.462581537198},{"$f":"+F419","v":10029.498581537198},9877.0345815371984,9724.5705815371984,9572.1065815371985,9419.6425815371986,9267.1785815371986,9114.7145815371987,8962.2505815371987,8809.7865815371988,8657.3225815371989,8504.8585815371989,8352.394581537199,8199.930581537199,8047.4665815371991,7895.0025815371991,7742.5385815371992,7590.0745815371993,7437.6105815371993,7285.1465815371994,7132.6825815371994,6980.2185815371995,6827.7545815371996,6675.2905815371996,6522.8265815371997,6370.3625815371997,6217.8985815371998,6065.4345815371998,5912.9705815371999,5760.5065815372,5608.0425815372,5455.5785815372001,5303.1145815372001,5150.6505815372002,4998.1865815372003,4845.7225815372003,4693.2585815372004,4540.7945815372004,4388.3305815372005,4235.8665815372005,4083.4025815372006,3930.9385815372007,3778.4745815372007,3626.0105815372008,3473.5465815372008,3321.0825815372009,3168.618581537201,3016.154581537201,2863.6905815372011,2711.2265815372011,2558.7625815372012,2406.2985815372012,2253.8345815372013,2101.3705815372014,1948.9065815372014,1796.4425815372015,1643.9785815372015,1491.5145815372016,1339.0505815372017,1186.5865815372017,1034.1225815372018,881.65858153720171,729.19458153720166,576.7305815372016,424.26658153720155,{"$f":"+BR419","v":271.80258153720149},119.33858153720146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":14.19599999999997},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-89.964000000000027},-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":-152.46400000000003},-152.46400000000003,-152.46400000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":10119.462581537198},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":10029.498581537198},9877.0345815371984,9724.5705815371984,9572.1065815371985,9419.6425815371986,9267.1785815371986,9114.7145815371987,8962.2505815371987,8809.7865815371988,8657.3225815371989,8504.8585815371989,8352.394581537199,8199.930581537199,8047.4665815371991,7895.0025815371991,7742.5385815371992,7590.0745815371993,7437.6105815371993,7285.1465815371994,7132.6825815371994,6980.2185815371995,6827.7545815371996,6675.2905815371996,6522.8265815371997,6370.3625815371997,6217.8985815371998,6065.4345815371998,5912.9705815371999,5760.5065815372,5608.0425815372,5455.5785815372001,5303.1145815372001,5150.6505815372002,4998.1865815372003,4845.7225815372003,4693.2585815372004,4540.7945815372004,4388.3305815372005,4235.8665815372005,4083.4025815372006,3930.9385815372007,3778.4745815372007,3626.0105815372008,3473.5465815372008,3321.0825815372009,3168.618581537201,3016.154581537201,2863.6905815372011,2711.2265815372011,2558.7625815372012,2406.2985815372012,2253.8345815372013,2101.3705815372014,1948.9065815372014,1796.4425815372015,1643.9785815372015,1491.5145815372016,1339.0505815372017,1186.5865815372017,1034.1225815372018,881.65858153720171,729.19458153720166,576.7305815372016,424.26658153720155,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":271.80258153720149},119.33858153720146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":14.19599999999997},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-89.964000000000027},-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,-152.46400000000003,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":-152.46400000000003},-152.46400000000003,-119.33858153720146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38556440409657461},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38556440409657461},0.38556440409657461,0.38556440409657455,0.38556440409657455,0.38556440409657455,0.3855644040965745,0.3855644040965745,0.38556440409657444,0.38556440409657444,0.38556440409657439,0.38556440409657439,0.38556440409657433,0.38556440409657433,0.38556440409657428,0.38556440409657428,0.38556440409657422,0.38556440409657422,0.38556440409657416,0.38556440409657422,0.38556440409657416,0.38556440409657411,0.38556440409657416,0.38556440409657416,0.38556440409657416,0.38556440409657411,0.38556440409657411,0.38556440409657416,0.38556440409657411,0.38556440409657416,0.38556440409657416,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657405,0.38556440409657405,0.38556440409657405,0.38556440409657405,0.38556440409657405,0.385564404096574,0.385564404096574,0.385564404096574,0.38556440409657394,0.38556440409657394,0.38556440409657394,0.38556440409657389,0.38556440409657389,0.38556440409657383,0.38556440409657378,0.38556440409657378,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657367,0.38556440409657367,0.38556440409657361,0.38556440409657367,0.38556440409657372,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0.38556440409657367},0.38556440409657378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":3.5979761999999922},{"$f":"IF(F417=0,0,F420*$C422)","v":-22.801375800000006},{"$f":"IF(G417=0,0,G420*$C422)","v":-38.642000800000005},-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,-38.642000800000005,{"$f":"IF(BS417=0,0,BS420*$C422)","v":-38.642000800000005},-30.246363490603713,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":3.5979761999999922},{"$f":"+F420*F421","v":-34.686916050144248},{"$f":"+G420*G421","v":-58.784691306180164},-58.784691306180164,-58.78469130618015,-58.78469130618015,-58.78469130618015,-58.784691306180143,-58.784691306180143,-58.784691306180136,-58.784691306180136,-58.784691306180129,-58.784691306180129,-58.784691306180122,-58.784691306180122,-58.784691306180108,-58.784691306180108,-58.7846913061801,-58.7846913061801,-58.784691306180093,-58.7846913061801,-58.784691306180093,-58.784691306180086,-58.784691306180093,-58.784691306180093,-58.784691306180093,-58.784691306180086,-58.784691306180086,-58.784691306180093,-58.784691306180086,-58.784691306180093,-58.784691306180093,-58.784691306180086,-58.784691306180086,-58.784691306180086,-58.784691306180086,-58.784691306180086,-58.784691306180086,-58.784691306180086,-58.784691306180079,-58.784691306180079,-58.784691306180079,-58.784691306180079,-58.784691306180079,-58.784691306180072,-58.784691306180072,-58.784691306180072,-58.784691306180058,-58.784691306180058,-58.784691306180058,-58.784691306180051,-58.784691306180051,-58.784691306180044,-58.784691306180036,-58.784691306180036,-58.784691306180029,-58.784691306180029,-58.784691306180029,-58.784691306180029,-58.784691306180029,-58.784691306180029,-58.784691306180015,-58.784691306180015,-58.784691306180008,-58.784691306180015,-58.784691306180029,{"$f":"+BS420*BS421","v":-58.784691306180015},-46.01270907612146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":3898.1065838279742},"     Begin Cumulative DFIT",{"$f":"+C424","v":3898.1065838279742},{"$f":"+E425","v":3901.7045600279744},{"$f":"+F425","v":3867.0176439778302},3808.2329526716499,3749.4482613654695,3690.6635700592892,3631.8788787531089,3573.0941874469286,3514.3094961407483,3455.5248048345679,3396.7401135283876,3337.9554222222073,3279.170730916027,3220.3860396098466,3161.6013483036663,3102.816656997486,3044.0319656913057,2985.2472743851254,2926.462583078945,2867.6778917727647,2808.8932004665849,2750.1085091604045,2691.3238178542242,2632.5391265480444,2573.7544352418645,2514.9697439356842,2456.1850526295038,2397.400361323324,2338.6156700171441,2279.8309787109638,2221.0462874047839,2162.2615960986041,2103.4769047924237,2044.6922134862436,1985.9075221800636,1927.1228308738835,1868.3381395677034,1809.5534482615233,1750.7687569553432,1691.9840656491631,1633.199374342983,1574.4146830368029,1515.6299917306228,1456.8453004244427,1398.0606091182626,1339.2759178120825,1280.4912265059024,1221.7065351997223,1162.9218438935422,1104.1371525873622,1045.3524612811821,986.56776997500197,927.78307866882187,868.99838736264178,810.21369605646169,751.42900475028159,692.64431344410161,633.85962213792163,575.07493083174165,516.29023952556167,457.50554821938164,398.7208569132016,339.93616560702156,281.15147430084153,222.36678299466152,163.58209168848151,{"$f":"+BR425","v":104.79740038230148},46.01270907612146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":3901.7045600279744},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":3867.0176439778302},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":3808.2329526716499},3749.4482613654695,3690.6635700592892,3631.8788787531089,3573.0941874469286,3514.3094961407483,3455.5248048345679,3396.7401135283876,3337.9554222222073,3279.170730916027,3220.3860396098466,3161.6013483036663,3102.816656997486,3044.0319656913057,2985.2472743851254,2926.462583078945,2867.6778917727647,2808.8932004665849,2750.1085091604045,2691.3238178542242,2632.5391265480444,2573.7544352418645,2514.9697439356842,2456.1850526295038,2397.400361323324,2338.6156700171441,2279.8309787109638,2221.0462874047839,2162.2615960986041,2103.4769047924237,2044.6922134862436,1985.9075221800636,1927.1228308738835,1868.3381395677034,1809.5534482615233,1750.7687569553432,1691.9840656491631,1633.199374342983,1574.4146830368029,1515.6299917306228,1456.8453004244427,1398.0606091182626,1339.2759178120825,1280.4912265059024,1221.7065351997223,1162.9218438935422,1104.1371525873622,1045.3524612811821,986.56776997500197,927.78307866882187,868.99838736264178,810.21369605646169,751.42900475028159,692.64431344410161,633.85962213792163,575.07493083174165,516.29023952556167,457.50554821938164,398.7208569132016,339.93616560702156,281.15147430084153,222.36678299466152,163.58209168848151,104.79740038230148,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":46.01270907612146},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38556440409657461},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38556440409657461},0.38556440409657461,0.38556440409657455,0.38556440409657455,0.38556440409657455,0.3855644040965745,0.3855644040965745,0.38556440409657444,0.38556440409657444,0.38556440409657439,0.38556440409657439,0.38556440409657433,0.38556440409657433,0.38556440409657428,0.38556440409657428,0.38556440409657422,0.38556440409657422,0.38556440409657416,0.38556440409657422,0.38556440409657416,0.38556440409657411,0.38556440409657416,0.38556440409657416,0.38556440409657416,0.38556440409657411,0.38556440409657411,0.38556440409657416,0.38556440409657411,0.38556440409657416,0.38556440409657416,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657405,0.38556440409657405,0.38556440409657405,0.38556440409657405,0.38556440409657405,0.385564404096574,0.385564404096574,0.385564404096574,0.38556440409657394,0.38556440409657394,0.38556440409657394,0.38556440409657389,0.38556440409657389,0.38556440409657383,0.38556440409657378,0.38556440409657378,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657367,0.38556440409657367,0.38556440409657361,0.38556440409657367,0.38556440409657372,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0.38556440409657367},0.38556440409657378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38556440409657461},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38556440409657461},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38556440409657461},0.38556440409657455,0.38556440409657455,0.38556440409657455,0.3855644040965745,0.3855644040965745,0.38556440409657444,0.38556440409657444,0.38556440409657439,0.38556440409657439,0.38556440409657433,0.38556440409657433,0.38556440409657428,0.38556440409657428,0.38556440409657422,0.38556440409657422,0.38556440409657416,0.38556440409657422,0.38556440409657416,0.38556440409657411,0.38556440409657416,0.38556440409657416,0.38556440409657416,0.38556440409657411,0.38556440409657411,0.38556440409657416,0.38556440409657411,0.38556440409657416,0.38556440409657416,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657411,0.38556440409657405,0.38556440409657405,0.38556440409657405,0.38556440409657405,0.38556440409657405,0.385564404096574,0.385564404096574,0.385564404096574,0.38556440409657394,0.38556440409657394,0.38556440409657394,0.38556440409657389,0.38556440409657389,0.38556440409657383,0.38556440409657378,0.38556440409657378,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657372,0.38556440409657367,0.38556440409657367,0.38556440409657361,0.38556440409657367,0.38556440409657372,0.38556440409657367,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0.38556440409657378},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":3898.1065838279742},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":3901.7045600279744},{"$f":"+E428+F423","v":3867.0176439778302},{"$f":"+F428+G423","v":3808.2329526716499},3749.4482613654695,3690.6635700592892,3631.8788787531089,3573.0941874469286,3514.3094961407483,3455.5248048345679,3396.7401135283876,3337.9554222222073,3279.170730916027,3220.3860396098466,3161.6013483036663,3102.816656997486,3044.0319656913057,2985.2472743851254,2926.462583078945,2867.6778917727647,2808.8932004665849,2750.1085091604045,2691.3238178542242,2632.5391265480444,2573.7544352418645,2514.9697439356842,2456.1850526295038,2397.400361323324,2338.6156700171441,2279.8309787109638,2221.0462874047839,2162.2615960986041,2103.4769047924237,2044.6922134862436,1985.9075221800636,1927.1228308738835,1868.3381395677034,1809.5534482615233,1750.7687569553432,1691.9840656491631,1633.199374342983,1574.4146830368029,1515.6299917306228,1456.8453004244427,1398.0606091182626,1339.2759178120825,1280.4912265059024,1221.7065351997223,1162.9218438935422,1104.1371525873622,1045.3524612811821,986.56776997500197,927.78307866882187,868.99838736264178,810.21369605646169,751.42900475028159,692.64431344410161,633.85962213792163,575.07493083174165,516.29023952556167,457.50554821938164,398.7208569132016,339.93616560702156,281.15147430084153,222.36678299466152,163.58209168848151,104.79740038230148,{"$f":"+BR428+BS423","v":46.01270907612146},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":2561.1798150906029},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":2564.7777912906031},{"$f":"IF(F422<>0,+E429+F422,0)","v":2541.9764154906029},{"$f":"IF(G422<>0,+F429+G422,0)","v":2503.3344146906029},2464.6924138906029,2426.0504130906029,2387.4084122906029,2348.7664114906029,2310.1244106906029,2271.4824098906029,2232.8404090906029,2194.1984082906029,2155.5564074906029,2116.9144066906028,2078.2724058906028,2039.6304050906028,2000.9884042906028,1962.3464034906028,1923.7044026906028,1885.0624018906028,1846.4204010906028,1807.7784002906028,1769.1363994906028,1730.4943986906028,1691.8523978906028,1653.2103970906028,1614.5683962906028,1575.9263954906028,1537.2843946906028,1498.6423938906028,1460.0003930906028,1421.3583922906028,1382.7163914906027,1344.0743906906027,1305.4323898906027,1266.7903890906027,1228.1483882906027,1189.5063874906027,1150.8643866906027,1112.2223858906027,1073.5803850906027,1034.9383842906027,996.29638349060269,957.65438269060269,919.01238189060268,880.37038109060268,841.72838029060267,803.08637949060267,764.44437869060266,725.80237789060266,687.16037709060265,648.51837629060265,609.87637549060264,571.23437469060264,532.59237389060263,493.95037309060262,455.30837229060262,416.66637149060261,378.02437069060261,339.3823698906026,300.7403690906026,262.09836829060259,223.45636749060259,184.81436669060258,146.17236589060258,107.53036509060257,68.888364290602567,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":30.246363490602562},-1.1510792319313623E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":1336.9267687373713},{"$f":"+E432","v":1336.9267687373713},{"$f":"+F432","v":1325.041228487227},1304.898537981047,1284.7558474748669,1264.6131569686868,1244.4704664625067,1224.3277759563266,1204.1850854501465,1184.0423949439664,1163.8997044377863,1143.7570139316063,1123.6143234254262,1103.4716329192461,1083.328942413066,1063.1862519068859,1043.0435614007058,1022.9008708945257,1002.7581803883456,982.61548988216555,962.47279937598546,942.33010886980537,922.18741836362528,902.0447278574452,881.90203735126511,861.75934684508502,841.61665633890493,821.47396583272484,801.33127532654476,781.18858482036467,761.04589431418458,740.90320380800449,720.7605133018244,700.61782279564432,680.47513228946423,660.33244178328414,640.18975127710405,620.04706077092396,599.90437026474387,579.76167975856379,559.6189892523837,539.47629874620361,519.33360824002352,499.19091773384343,479.04822722766335,458.90553672148326,438.76284621530317,418.62015570912308,398.47746520294305,378.33477469676302,358.19208419058299,338.04939368440296,317.90670317822293,297.7640126720429,277.62132216586286,257.47863165968283,237.3359411535028,217.19325064732277,197.05056014114274,176.90786963496271,156.76517912878268,136.62248862260265,116.47979811642264,96.33710761024264,76.194417104062637,56.051726597882627,{"$f":"+BR432","v":35.909036091702603},15.766345585522593,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":11.885540250144242},20.142690506180159,20.142690506180159,20.142690506180145,20.142690506180145,20.142690506180145,20.142690506180138,20.142690506180138,20.142690506180131,20.142690506180131,20.142690506180124,20.142690506180124,20.142690506180116,20.142690506180116,20.142690506180102,20.142690506180102,20.142690506180095,20.142690506180095,20.142690506180088,20.142690506180095,20.142690506180088,20.142690506180081,20.142690506180088,20.142690506180088,20.142690506180088,20.142690506180081,20.142690506180081,20.142690506180088,20.142690506180081,20.142690506180088,20.142690506180088,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180074,20.142690506180074,20.142690506180074,20.142690506180074,20.142690506180074,20.142690506180067,20.142690506180067,20.142690506180067,20.142690506180053,20.142690506180053,20.142690506180053,20.142690506180045,20.142690506180045,20.142690506180038,20.142690506180031,20.142690506180031,20.142690506180024,20.142690506180024,20.142690506180024,20.142690506180024,20.142690506180024,20.142690506180024,20.14269050618001,20.14269050618001,20.142690506180003,20.14269050618001,{"$f":"+BR422-BR423","v":20.142690506180024},20.14269050618001,15.766345585517747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":1336.9267687373713},"     End Excess Deferred",{"$f":"+E430-E431","v":1336.9267687373713},{"$f":"+F430-F431","v":1325.041228487227},1304.898537981047,1284.7558474748669,1264.6131569686868,1244.4704664625067,1224.3277759563266,1204.1850854501465,1184.0423949439664,1163.8997044377863,1143.7570139316063,1123.6143234254262,1103.4716329192461,1083.328942413066,1063.1862519068859,1043.0435614007058,1022.9008708945257,1002.7581803883456,982.61548988216555,962.47279937598546,942.33010886980537,922.18741836362528,902.0447278574452,881.90203735126511,861.75934684508502,841.61665633890493,821.47396583272484,801.33127532654476,781.18858482036467,761.04589431418458,740.90320380800449,720.7605133018244,700.61782279564432,680.47513228946423,660.33244178328414,640.18975127710405,620.04706077092396,599.90437026474387,579.76167975856379,559.6189892523837,539.47629874620361,519.33360824002352,499.19091773384343,479.04822722766335,458.90553672148326,438.76284621530317,418.62015570912308,398.47746520294305,378.33477469676302,358.19208419058299,338.04939368440296,317.90670317822293,297.7640126720429,277.62132216586286,257.47863165968283,237.3359411535028,217.19325064732277,197.05056014114274,176.90786963496271,156.76517912878268,136.62248862260265,116.47979811642264,96.33710761024264,76.194417104062637,56.051726597882627,{"$f":"+BR430-BR431","v":35.909036091702603},15.766345585522593,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12,4.8459014578838833E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":1336.9267687373681},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":11.885540250144242},{"$f":"+G422-G423","v":20.142690506180159},20.142690506180159,20.142690506180145,20.142690506180145,20.142690506180145,20.142690506180138,20.142690506180138,20.142690506180131,20.142690506180131,20.142690506180124,20.142690506180124,20.142690506180116,20.142690506180116,20.142690506180102,20.142690506180102,20.142690506180095,20.142690506180095,20.142690506180088,20.142690506180095,20.142690506180088,20.142690506180081,20.142690506180088,20.142690506180088,20.142690506180088,20.142690506180081,20.142690506180081,20.142690506180088,20.142690506180081,20.142690506180088,20.142690506180088,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180074,20.142690506180074,20.142690506180074,20.142690506180074,20.142690506180074,20.142690506180067,20.142690506180067,20.142690506180067,20.142690506180053,20.142690506180053,20.142690506180053,20.142690506180045,20.142690506180045,20.142690506180038,20.142690506180031,20.142690506180031,20.142690506180024,20.142690506180024,20.142690506180024,20.142690506180024,20.142690506180024,20.142690506180024,20.14269050618001,20.14269050618001,20.142690506180003,20.14269050618001,20.142690506180024,{"$f":"+BS422-BS423","v":20.14269050618001},15.766345585517747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":19243.728845373105},"     Begin Cumulative Difference",{"$f":"+$C436","v":19243.728845373105},{"$f":"+E438","v":19269.465245373107},{"$f":"+F438","v":19295.191645373106},19132.128045373105,18855.784445373105,18579.440845373105,18303.097245373105,18026.753645373105,17750.410045373104,17474.066445373104,17197.722845373104,16921.379245373104,16645.035645373104,16368.692045373104,16092.348445373103,15816.004845373103,15539.661245373103,15263.317645373103,14986.974045373103,14710.630445373103,14434.286845373103,14157.943245373102,13881.599645373102,13605.256045373102,13328.912445373102,13052.568845373102,12776.225245373102,12499.881645373101,12223.538045373101,11947.194445373101,11670.850845373101,11394.507245373101,11118.163645373101,10841.820045373101,10565.4764453731,10289.1328453731,10012.7892453731,9736.4456453731,9460.1020453730998,9183.7584453730997,8907.4148453730995,8631.0712453730994,8354.7276453730992,8078.3840453730991,7802.0404453730989,7525.6968453730988,7249.3532453730986,6973.0096453730985,6696.6660453730983,6420.3224453730982,6143.978845373098,5867.6352453730979,5591.2916453730977,5314.9480453730976,5038.6044453730974,4762.2608453730973,4485.9172453730971,4209.573645373097,3933.2300453730968,3656.8864453730966,3380.5428453730965,3104.1992453730963,2827.8556453730962,2551.512045373096,2275.1684453730959,1998.8248453730957,{"$f":"+BR438","v":1722.4812453730956},1446.1376453730954,1169.7940453730953,893.45044537309525,617.10684537309521,340.76324537309517,64.419645373095136,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":25.736399999999946},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":25.726399999999956},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-163.06360000000004},-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":-276.34360000000004},-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":19269.465245373107},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":19295.191645373106},19132.128045373105,18855.784445373105,18579.440845373105,18303.097245373105,18026.753645373105,17750.410045373104,17474.066445373104,17197.722845373104,16921.379245373104,16645.035645373104,16368.692045373104,16092.348445373103,15816.004845373103,15539.661245373103,15263.317645373103,14986.974045373103,14710.630445373103,14434.286845373103,14157.943245373102,13881.599645373102,13605.256045373102,13328.912445373102,13052.568845373102,12776.225245373102,12499.881645373101,12223.538045373101,11947.194445373101,11670.850845373101,11394.507245373101,11118.163645373101,10841.820045373101,10565.4764453731,10289.1328453731,10012.7892453731,9736.4456453731,9460.1020453730998,9183.7584453730997,8907.4148453730995,8631.0712453730994,8354.7276453730992,8078.3840453730991,7802.0404453730989,7525.6968453730988,7249.3532453730986,6973.0096453730985,6696.6660453730983,6420.3224453730982,6143.978845373098,5867.6352453730979,5591.2916453730977,5314.9480453730976,5038.6044453730974,4762.2608453730973,4485.9172453730971,4209.573645373097,3933.2300453730968,3656.8864453730966,3380.5428453730965,3104.1992453730963,2827.8556453730962,2551.512045373096,2275.1684453730959,1998.8248453730957,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":1722.4812453730956},1446.1376453730954,1169.7940453730953,893.45044537309525,617.10684537309521,340.76324537309517,64.419645373095136,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":25.736399999999946},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":25.726399999999956},-163.06360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":-276.34360000000004},-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-276.34360000000004,-64.419645373095136,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38539713859467506},0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467528,0.38539713859467528,0.38539713859467528,0.38539713859467528,0.38539713859467528,0.38539713859467534,0.38539713859467534,0.38539713859467534,0.38539713859467534,0.38539713859467539,0.38539713859467539,0.38539713859467539,0.38539713859467539,0.38539713859467545,0.38539713859467545,0.3853971385946755,0.3853971385946755,0.3853971385946755,0.38539713859467556,0.38539713859467561,0.38539713859467561,0.38539713859467567,0.38539713859467573,0.38539713859467573,0.38539713859467573,0.38539713859467573,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467584,0.38539713859467584,0.38539713859467589,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0.38539713859467589},0.38539713859467595,0.385397138594676,0.385397138594676,0.38539713859467595,0.385397138594676,0.38539713859467611,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":6.522890579999987},{"$f":"IF(F436=0,0,F439*$C441)","v":6.5203560799999893},{"$f":"IF(G436=0,0,G439*$C441)","v":-41.328469420000012},-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,{"$f":"IF(BS436=0,0,BS439*$C441)","v":-70.039285420000013},-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-70.039285420000013,-16.327159119810961,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":6.522890579999987},{"$f":"+F439*F440","v":6.5203560799999893},{"$f":"+G439*G440","v":-62.844244848946673},-106.50203270895148,-106.50203270895148,-106.50203270895148,-106.50203270895148,-106.50203270895148,-106.50203270895148,-106.50203270895148,-106.50203270895148,-106.50203270895148,-106.50203270895148,-106.50203270895148,-106.50203270895149,-106.50203270895149,-106.50203270895149,-106.50203270895149,-106.50203270895149,-106.50203270895149,-106.50203270895149,-106.50203270895149,-106.50203270895149,-106.50203270895149,-106.5020327089515,-106.5020327089515,-106.5020327089515,-106.5020327089515,-106.5020327089515,-106.5020327089515,-106.50203270895152,-106.50203270895152,-106.50203270895152,-106.50203270895152,-106.50203270895152,-106.50203270895153,-106.50203270895153,-106.50203270895153,-106.50203270895153,-106.50203270895156,-106.50203270895156,-106.50203270895156,-106.50203270895156,-106.50203270895157,-106.50203270895157,-106.50203270895159,-106.50203270895159,-106.50203270895159,-106.5020327089516,-106.50203270895162,-106.50203270895162,-106.50203270895163,-106.50203270895165,-106.50203270895165,-106.50203270895165,-106.50203270895165,-106.50203270895166,-106.50203270895166,-106.50203270895166,-106.50203270895166,-106.50203270895166,-106.50203270895166,-106.50203270895166,-106.50203270895167,-106.50203270895167,-106.50203270895169,{"$f":"+BS439*BS440","v":-106.50203270895169},-106.5020327089517,-106.50203270895172,-106.50203270895172,-106.5020327089517,-106.50203270895172,-24.827146996074632,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":7423.2684021026753},"     Begin Cumulative DFIT",{"$f":"+C443","v":7423.2684021026753},{"$f":"+E444","v":7429.7912926826757},{"$f":"+F444","v":7436.3116487626758},7373.467403913729,7266.9653712047775,7160.4633384958261,7053.9613057868746,6947.4592730779232,6840.9572403689717,6734.4552076600203,6627.9531749510688,6521.4511422421174,6414.9491095331659,6308.4470768242145,6201.945044115263,6095.4430114063116,5988.9409786973602,5882.4389459884087,5775.9369132794573,5669.4348805705058,5562.9328478615544,5456.4308151526029,5349.9287824436515,5243.4267497347,5136.9247170257486,5030.4226843167971,4923.9206516078457,4817.4186188988942,4710.9165861899428,4604.4145534809913,4497.9125207720399,4391.4104880630885,4284.908455354137,4178.4064226451856,4071.9043899362341,3965.4023572272827,3858.9003245183312,3752.3982918093798,3645.8962591004283,3539.3942263914769,3432.8921936825254,3326.390160973574,3219.8881282646225,3113.3860955556711,3006.8840628467196,2900.3820301377682,2793.8799974288168,2687.3779647198653,2580.8759320109139,2474.3738993019624,2367.871866593011,2261.3698338840595,2154.8678011751081,2048.3657684661566,1941.8637357572049,1835.3617030482533,1728.8596703393016,1622.3576376303499,1515.8556049213983,1409.3535722124466,1302.8515395034949,1196.3495067945432,1089.8474740855916,983.34544137663988,876.84340866768821,770.34137595873653,{"$f":"+BR444","v":663.83934324978486},557.33731054083319,450.83527783188151,344.33324512292978,237.83121241397805,131.32917970502635,24.827146996074632,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":7429.7912926826757},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":7436.3116487626758},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":7373.467403913729},7266.9653712047775,7160.4633384958261,7053.9613057868746,6947.4592730779232,6840.9572403689717,6734.4552076600203,6627.9531749510688,6521.4511422421174,6414.9491095331659,6308.4470768242145,6201.945044115263,6095.4430114063116,5988.9409786973602,5882.4389459884087,5775.9369132794573,5669.4348805705058,5562.9328478615544,5456.4308151526029,5349.9287824436515,5243.4267497347,5136.9247170257486,5030.4226843167971,4923.9206516078457,4817.4186188988942,4710.9165861899428,4604.4145534809913,4497.9125207720399,4391.4104880630885,4284.908455354137,4178.4064226451856,4071.9043899362341,3965.4023572272827,3858.9003245183312,3752.3982918093798,3645.8962591004283,3539.3942263914769,3432.8921936825254,3326.390160973574,3219.8881282646225,3113.3860955556711,3006.8840628467196,2900.3820301377682,2793.8799974288168,2687.3779647198653,2580.8759320109139,2474.3738993019624,2367.871866593011,2261.3698338840595,2154.8678011751081,2048.3657684661566,1941.8637357572049,1835.3617030482533,1728.8596703393016,1622.3576376303499,1515.8556049213983,1409.3535722124466,1302.8515395034949,1196.3495067945432,1089.8474740855916,983.34544137663988,876.84340866768821,770.34137595873653,663.83934324978486,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":557.33731054083319},450.83527783188151,344.33324512292978,237.83121241397805,131.32917970502635,24.827146996074632,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.3855732994181913},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38539713859467506},0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467528,0.38539713859467528,0.38539713859467528,0.38539713859467528,0.38539713859467528,0.38539713859467534,0.38539713859467534,0.38539713859467534,0.38539713859467534,0.38539713859467539,0.38539713859467539,0.38539713859467539,0.38539713859467539,0.38539713859467545,0.38539713859467545,0.3853971385946755,0.3853971385946755,0.3853971385946755,0.38539713859467556,0.38539713859467561,0.38539713859467561,0.38539713859467567,0.38539713859467573,0.38539713859467573,0.38539713859467573,0.38539713859467573,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467584,0.38539713859467584,0.38539713859467589,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0.38539713859467589},0.38539713859467595,0.385397138594676,0.385397138594676,0.38539713859467595,0.385397138594676,0.38539713859467611,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.3855732994181913},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38539713859467506},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38539713859467511},0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467511,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467517,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467523,0.38539713859467528,0.38539713859467528,0.38539713859467528,0.38539713859467528,0.38539713859467528,0.38539713859467534,0.38539713859467534,0.38539713859467534,0.38539713859467534,0.38539713859467539,0.38539713859467539,0.38539713859467539,0.38539713859467539,0.38539713859467545,0.38539713859467545,0.3853971385946755,0.3853971385946755,0.3853971385946755,0.38539713859467556,0.38539713859467561,0.38539713859467561,0.38539713859467567,0.38539713859467573,0.38539713859467573,0.38539713859467573,0.38539713859467573,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467578,0.38539713859467584,0.38539713859467584,0.38539713859467589,0.38539713859467589,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0.38539713859467595},0.385397138594676,0.385397138594676,0.38539713859467595,0.385397138594676,0.38539713859467611,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":7423.2684021026753},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":7429.7912926826757},{"$f":"+E447+F442","v":7436.3116487626758},{"$f":"+F447+G442","v":7373.467403913729},7266.9653712047775,7160.4633384958261,7053.9613057868746,6947.4592730779232,6840.9572403689717,6734.4552076600203,6627.9531749510688,6521.4511422421174,6414.9491095331659,6308.4470768242145,6201.945044115263,6095.4430114063116,5988.9409786973602,5882.4389459884087,5775.9369132794573,5669.4348805705058,5562.9328478615544,5456.4308151526029,5349.9287824436515,5243.4267497347,5136.9247170257486,5030.4226843167971,4923.9206516078457,4817.4186188988942,4710.9165861899428,4604.4145534809913,4497.9125207720399,4391.4104880630885,4284.908455354137,4178.4064226451856,4071.9043899362341,3965.4023572272827,3858.9003245183312,3752.3982918093798,3645.8962591004283,3539.3942263914769,3432.8921936825254,3326.390160973574,3219.8881282646225,3113.3860955556711,3006.8840628467196,2900.3820301377682,2793.8799974288168,2687.3779647198653,2580.8759320109139,2474.3738993019624,2367.871866593011,2261.3698338840595,2154.8678011751081,2048.3657684661566,1941.8637357572049,1835.3617030482533,1728.8596703393016,1622.3576376303499,1515.8556049213983,1409.3535722124466,1302.8515395034949,1196.3495067945432,1089.8474740855916,983.34544137663988,876.84340866768821,770.34137595873653,663.83934324978486,{"$f":"+BR447+BS442","v":557.33731054083319},450.83527783188151,344.33324512292978,237.83121241397805,131.32917970502635,24.827146996074632,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":4877.3230758598138},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":4883.8459664398142},{"$f":"IF(F441<>0,+E448+F441,0)","v":4890.3663225198143},{"$f":"IF(G441<>0,+F448+G441,0)","v":4849.0378530998141},4778.9985676798142,4708.9592822598142,4638.9199968398143,4568.8807114198144,4498.8414259998144,4428.8021405798145,4358.7628551598145,4288.7235697398146,4218.6842843198147,4148.6449988998147,4078.6057134798148,4008.5664280598148,3938.5271426398149,3868.4878572198149,3798.448571799815,3728.4092863798151,3658.3700009598151,3588.3307155398152,3518.2914301198152,3448.2521446998153,3378.2128592798153,3308.1735738598154,3238.1342884398155,3168.0950030198155,3098.0557175998156,3028.0164321798156,2957.9771467598157,2887.9378613398158,2817.8985759198158,2747.8592904998159,2677.8200050798159,2607.780719659816,2537.741434239816,2467.7021488198161,2397.6628633998162,2327.6235779798162,2257.5842925598163,2187.5450071398163,2117.5057217198164,2047.4664362998165,1977.4271508798165,1907.3878654598166,1837.3485800398166,1767.3092946198167,1697.2700091998167,1627.2307237798168,1557.1914383598169,1487.1521529398169,1417.112867519817,1347.073582099817,1277.0342966798171,1206.9950112598171,1136.9557258398172,1066.9164404198173,996.87715499981721,926.83786957981715,856.7985841598171,786.75929873981704,716.72001331981699,646.68072789981693,576.64144247981687,506.60215705981688,436.56287163981688,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":366.52358621981688},296.48430079981688,226.44501537981688,156.40572995981688,86.366444539816868,16.327159119816855,5.893951993130031E-12,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":2545.9453262428615},{"$f":"+E451","v":2545.9453262428615},{"$f":"+F451","v":2545.9453262428615},2524.4295508139148,2487.9668035249633,2451.5040562360118,2415.0413089470603,2378.5785616581088,2342.1158143691573,2305.6530670802058,2269.1903197912543,2232.7275725023028,2196.2648252133513,2159.8020779243998,2123.3393306354483,2086.8765833464968,2050.4138360575453,2013.9510887685938,1977.4883414796423,1941.0255941906908,1904.5628469017392,1868.1000996127877,1831.6373523238362,1795.1746050348847,1758.7118577459332,1722.2491104569817,1685.7863631680302,1649.3236158790787,1612.8608685901272,1576.3981213011757,1539.9353740122242,1503.4726267232727,1467.0098794343212,1430.5471321453697,1394.0843848564182,1357.6216375674667,1321.1588902785152,1284.6961429895637,1248.2333957006122,1211.7706484116607,1175.3079011227092,1138.8451538337576,1102.3824065448061,1065.9196592558546,1029.4569119669031,992.99416467795163,956.53141738900001,920.06867010004839,883.60592281109678,847.14317552214516,810.68042823319354,774.21768094424192,737.7549336552903,701.29218636633868,664.82943907738706,628.36669178843545,591.90394449948383,555.44119721053221,518.97844992158059,482.51570263262897,446.05295534367735,409.59020805472574,373.12746076577412,336.6647134768225,300.20196618787082,263.73921889891915,{"$f":"+BR451","v":227.27647160996747},190.8137243210158,154.35097703206412,117.88822974311242,81.425482454160715,44.962735165209025,8.4999878762573218,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},21.515775428946661,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951505,36.462747288951505,36.462747288951505,36.462747288951505,36.462747288951505,36.462747288951519,36.462747288951519,36.462747288951519,36.462747288951519,36.462747288951547,36.462747288951547,36.462747288951547,36.462747288951547,36.462747288951562,36.462747288951562,36.462747288951576,36.462747288951576,36.462747288951576,36.46274728895159,36.462747288951604,36.462747288951604,36.462747288951618,36.462747288951633,36.462747288951633,36.462747288951633,36.462747288951633,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951661,36.462747288951661,{"$f":"+BR441-BR442","v":36.462747288951675},36.462747288951675,36.462747288951689,36.462747288951704,36.462747288951704,36.462747288951689,36.462747288951704,8.4999878762636705,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":2545.9453262428615},"     End Excess Deferred",{"$f":"+E449-E450","v":2545.9453262428615},{"$f":"+F449-F450","v":2545.9453262428615},2524.4295508139148,2487.9668035249633,2451.5040562360118,2415.0413089470603,2378.5785616581088,2342.1158143691573,2305.6530670802058,2269.1903197912543,2232.7275725023028,2196.2648252133513,2159.8020779243998,2123.3393306354483,2086.8765833464968,2050.4138360575453,2013.9510887685938,1977.4883414796423,1941.0255941906908,1904.5628469017392,1868.1000996127877,1831.6373523238362,1795.1746050348847,1758.7118577459332,1722.2491104569817,1685.7863631680302,1649.3236158790787,1612.8608685901272,1576.3981213011757,1539.9353740122242,1503.4726267232727,1467.0098794343212,1430.5471321453697,1394.0843848564182,1357.6216375674667,1321.1588902785152,1284.6961429895637,1248.2333957006122,1211.7706484116607,1175.3079011227092,1138.8451538337576,1102.3824065448061,1065.9196592558546,1029.4569119669031,992.99416467795163,956.53141738900001,920.06867010004839,883.60592281109678,847.14317552214516,810.68042823319354,774.21768094424192,737.7549336552903,701.29218636633868,664.82943907738706,628.36669178843545,591.90394449948383,555.44119721053221,518.97844992158059,482.51570263262897,446.05295534367735,409.59020805472574,373.12746076577412,336.6647134768225,300.20196618787082,263.73921889891915,{"$f":"+BR449-BR450","v":227.27647160996747},190.8137243210158,154.35097703206412,117.88822974311242,81.425482454160715,44.962735165209025,8.4999878762573218,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12,-6.3486993440164952E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":2545.9453262428651},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":21.515775428946661},36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951505,36.462747288951505,36.462747288951505,36.462747288951505,36.462747288951505,36.462747288951519,36.462747288951519,36.462747288951519,36.462747288951519,36.462747288951547,36.462747288951547,36.462747288951547,36.462747288951547,36.462747288951562,36.462747288951562,36.462747288951576,36.462747288951576,36.462747288951576,36.46274728895159,36.462747288951604,36.462747288951604,36.462747288951618,36.462747288951633,36.462747288951633,36.462747288951633,36.462747288951633,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951661,36.462747288951661,36.462747288951675,{"$f":"+BS441-BS442","v":36.462747288951675},36.462747288951689,36.462747288951704,36.462747288951704,36.462747288951689,36.462747288951704,8.4999878762636705,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":72759.620681999964},{"$f":"SUM(E493:CI493)","v":72759.620682000066},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1368.3957126839998},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":1380.281252934144},1410.0541786191266,1425.0011504791314,1425.0011504791319,1425.0011504791319,1425.0011504791319,1425.0011504791319,1425.0011504791323,1425.0011504791325,1425.0011504791325,1425.0011504791325,1425.0011504791325,1425.0011504791323,1425.0011504791328,1425.0011504791328,1425.0011504791328,1425.0011504791328,1407.3071876798094,1321.8071504791333,1321.8071504791328,1321.8071504791324,1321.8071504791328,1321.8071504791326,1321.8071504791333,1321.8071504791328,1321.8071504791328,1321.8071504791324,1321.8071504791319,1321.8071504791319,1321.8071504791319,1321.8071504791315,1321.8071504791315,1321.8071504791315,1321.8071504791315,1321.8071504791315,1321.807150479131,1321.807150479131,1321.8071504791305,1321.8071504791305,1321.8071504791299,1169.2450802437143,1155.8987168791309,1155.8987168791305,1155.8987168791307,1116.5536621456079,1072.0385255551314,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":1072.0385255551314},1072.0385255551319,1072.0385255551319,1072.0385255551314,1072.0385255551314,1072.0385255551312,1072.0385255551307,626.19178527934355,287.66533449913084,287.66533449913084,287.66533449913084,260.39332384296415,56.605437795131671,56.605437795131671,56.605437795131657,56.605437795131657,56.605437795131664,56.605437795131671,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":56.605437795131699},56.605437795131685,52.229092874469437,36.462747288951704,36.462747288951704,36.462747288951689,36.462747288951704,8.4999878762636705,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1368.3957126839998},{"$f":"SUM(F498:F518)","v":1380.281252934144},1410.0541786191266,1425.0011504791314,1425.0011504791319,1425.0011504791316,1425.0011504791319,1425.0011504791321,1425.0011504791323,1425.0011504791325,1425.0011504791325,1425.0011504791325,1425.0011504791325,1425.0011504791325,1425.001150479133,1425.0011504791328,1425.0011504791328,1425.0011504791328,1407.3071876798094,1321.8071504791335,1321.8071504791328,1321.8071504791324,1321.8071504791328,1321.8071504791328,1321.8071504791333,1321.8071504791328,1321.8071504791328,1321.8071504791324,1321.8071504791321,1321.8071504791321,1321.8071504791321,1321.8071504791315,1321.8071504791315,1321.8071504791315,1321.8071504791315,1321.8071504791315,1321.807150479131,1321.8071504791308,1321.8071504791303,1321.8071504791303,1321.8071504791296,1169.2450802437143,1155.8987168791307,1155.8987168791307,1155.8987168791307,1116.5536621456079,1072.0385255551314,1072.0385255551314,1072.0385255551319,1072.0385255551319,1072.0385255551312,1072.0385255551314,1072.0385255551314,1072.0385255551309,626.19178527934366,287.66533449913084,287.66533449913084,287.66533449913084,260.39332384296415,56.605437795131671,56.605437795131671,56.605437795131657,56.605437795131657,56.605437795131664,56.605437795131671,{"$f":"SUM(BR498:BR518)","v":56.605437795131699},56.605437795131685,52.229092874469437,36.462747288951704,36.462747288951704,36.462747288951689,36.462747288951704,8.4999878762636705,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":103.19400000000002},{"$f":"+F224","v":103.19400000000002},103.19399999999996,103.19399999999996,103.19399999999996,103.1939999999999,103.1939999999999,103.19399999999996,103.1939999999999,103.1939999999999,103.19399999999996,103.1939999999999,103.1939999999999,103.1939999999999,103.1939999999999,103.19399999999985,103.19399999999985,103.19399999999985,85.500037200676331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":165.90843360000002},{"$f":"+F319","v":165.90843360000002},165.90843360000002,165.90843360000002,165.90843359999997,165.90843359999997,165.90843359999997,165.90843359999997,165.90843359999985,165.90843359999985,165.90843359999985,165.9084335999998,165.9084335999998,165.90843359999974,165.90843359999974,165.90843359999968,165.90843359999968,165.90843359999957,165.90843359999957,165.90843359999951,165.90843359999946,165.9084335999994,165.90843359999934,165.9084335999994,165.9084335999994,165.9084335999994,165.90843359999934,165.90843359999934,165.90843359999923,165.90843359999923,165.90843359999917,165.90843359999911,165.90843359999911,165.90843359999906,165.90843359999906,165.90843359999906,165.90843359999906,165.90843359999906,165.90843359999911,165.90843359999906,165.90843359999911,13.346363364583397,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":83.860191324000027},{"$f":"+F338","v":83.860191324000027},83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000027,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000112,83.860191324000112,83.860191324000112,83.860191324000112,83.860191324000084,83.860191324000084,83.860191324000084,83.860191324000027,44.515136590476772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":784.37319105599977},{"$f":"+F376","v":784.37319105599977},784.37319105599977,784.37319105599977,784.37319105600022,784.37319105600022,784.37319105600022,784.37319105600022,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600113,784.37319105600113,784.37319105600113,784.37319105600159,784.37319105600159,784.37319105600204,784.37319105600159,784.37319105600113,784.37319105600159,784.37319105600159,784.37319105600204,784.37319105600159,784.37319105600159,784.37319105600113,784.37319105600113,784.37319105600113,784.37319105600113,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600068,784.37319105600022,784.37319105600022,784.37319105599977,784.37319105599977,784.37319105599931,784.37319105599931,784.37319105599931,784.37319105599931,784.37319105599931,784.37319105599977,784.37319105600022,784.37319105600022,784.37319105600068,784.37319105600068,784.37319105600022,784.37319105600022,784.37319105600022,784.37319105599977,338.5264507802126,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":231.05989670399998},{"$f":"+F395","v":231.05989670399998},231.05989670399998,231.05989670399998,231.0598967040001,231.0598967040001,231.05989670400021,231.05989670400021,231.05989670400032,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400044,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400032,231.05989670400021,231.05989670400021,231.05989670400021,231.05989670400021,231.05989670400021,231.0598967040001,231.0598967040001,231.0598967040001,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399998,231.05989670399987,231.05989670399975,231.05989670399975,231.05989670399964,231.05989670399975,231.05989670399975,231.05989670399964,231.05989670399975,231.05989670399975,231.05989670399964,231.05989670399964,231.05989670399953,231.05989670399953,231.05989670399941,231.05989670399941,231.0598967039993,231.0598967039993,231.0598967039993,231.05989670399919,231.05989670399919,231.05989670399919,203.7878860478325,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":11.885540250144242},20.142690506180159,20.142690506180159,20.142690506180145,20.142690506180145,20.142690506180145,20.142690506180138,20.142690506180138,20.142690506180131,20.142690506180131,20.142690506180124,20.142690506180124,20.142690506180116,20.142690506180116,20.142690506180102,20.142690506180102,20.142690506180095,20.142690506180095,20.142690506180088,20.142690506180095,20.142690506180088,20.142690506180081,20.142690506180088,20.142690506180088,20.142690506180088,20.142690506180081,20.142690506180081,20.142690506180088,20.142690506180081,20.142690506180088,20.142690506180088,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180081,20.142690506180074,20.142690506180074,20.142690506180074,20.142690506180074,20.142690506180074,20.142690506180067,20.142690506180067,20.142690506180067,20.142690506180053,20.142690506180053,20.142690506180053,20.142690506180045,20.142690506180045,20.142690506180038,20.142690506180031,20.142690506180031,20.142690506180024,20.142690506180024,20.142690506180024,20.142690506180024,20.142690506180024,20.142690506180024,20.14269050618001,20.14269050618001,20.142690506180003,20.14269050618001,{"$f":"+BR433","v":20.142690506180024},20.14269050618001,15.766345585517747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},21.515775428946661,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951462,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951476,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951491,36.462747288951505,36.462747288951505,36.462747288951505,36.462747288951505,36.462747288951505,36.462747288951519,36.462747288951519,36.462747288951519,36.462747288951519,36.462747288951547,36.462747288951547,36.462747288951547,36.462747288951547,36.462747288951562,36.462747288951562,36.462747288951576,36.462747288951576,36.462747288951576,36.46274728895159,36.462747288951604,36.462747288951604,36.462747288951618,36.462747288951633,36.462747288951633,36.462747288951633,36.462747288951633,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951647,36.462747288951661,36.462747288951661,{"$f":"+BR452","v":36.462747288951675},36.462747288951675,36.462747288951689,36.462747288951704,36.462747288951704,36.462747288951689,36.462747288951704,8.4999878762636705,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3913","index":28,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":75972.927051000006}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":75972.927050999977},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":75972.927050999977}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":795882.73},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":600537.47},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3.6999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":685741.07},0.86161069231895504,685741.07,6,25372.419589999998,152234.51753999997,533506.55245999992,504217.07397434692,0.83960968159796412]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":681.29},8.5601807190865921E-4,681.29,5,25.207729999999998,126.03864999999999,555.25135,524.76808340286834,8.7383070935252109E-4]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":109460.37},0.13753328960913624,109460.36999999998,2,4050.0336899999993,8100.0673799999986,101360.30261999999,95795.627942250168,0.15951648769268331]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":795882.73},null,{"$f":"SUM(D11:D31)","v":795882.73},null,{"$f":"SUM(F11:F31)","v":29447.661009999996},{"$f":"SUM(G11:G31)","v":160460.62356999997},{"$f":"SUM(H11:H31)","v":635422.10642999993},{"$f":"SUM(I11:I31)","v":600537.47}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,504217.07397434692,null,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,{"$f":"+$F26","v":25372.419589999998},25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998,25372.419589999998]
[2013,null,524.76808340286834,null,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998,25.207729999999998]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,95795.627942250168,null,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993,4050.0336899999993]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":600537.47},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":29447.661009999996},29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,{"$f":"SUM(AZ38:AZ58)","v":29447.661009999996},29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996,29447.661009999996]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":19.620000000000005},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":19.62},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":26270.48},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10508.19},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6304.92},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":6304.91},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3152.46},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":26290.1},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":10527.810000000001},{"$f":"SUM(F67:F88)","v":6304.92},{"$f":"SUM(G67:G88)","v":6304.91},3152.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":504217.07397434692},"     Begin Cumulative Difference",{"$f":"+$C379","v":504217.07397434692},{"$f":"+E381","v":478844.65438434691},{"$f":"+F381","v":453472.23479434691},428099.8152043469,402727.3956143469,377354.97602434689,351982.55643434689,326610.13684434688,301237.71725434688,275865.29766434687,250492.87807434687,225120.45848434686,199748.03889434686,174375.61930434685,149003.19971434685,123630.78012434684,98258.360534346837,72885.940944346832,47513.521354346834,22141.101764346837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":-25372.419589999998},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":-25372.419589999998},-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":478844.65438434691},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":453472.23479434691},428099.8152043469,402727.3956143469,377354.97602434689,351982.55643434689,326610.13684434688,301237.71725434688,275865.29766434687,250492.87807434687,225120.45848434686,199748.03889434686,174375.61930434685,149003.19971434685,123630.78012434684,98258.360534346837,72885.940944346832,47513.521354346834,22141.101764346837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":-25372.419589999998},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":-25372.419589999998},-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-25372.419589999998,-22141.101764346837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0.38574999999999998},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0.38574999999999998},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":-6430.6397450854993},{"$f":"IF(F379=0,0,F382*$C384)","v":-6430.6397450854993},{"$f":"IF(G379=0,0,G382*$C384)","v":-6430.6397450854993},-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-6430.6397450854993,-5611.6622421737056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":-9787.4108568424981},{"$f":"+F382*F383","v":-9787.4108568424981},{"$f":"+G382*G383","v":-9787.4108568424981},-9787.4108568424981,-9787.4108568424981,-9787.4108568424981,-9787.4108568424981,-9787.4108568424981,-9787.4108568424981,-9787.4108568424981,-9787.4108568424981,-9787.4108568424999,-9787.4108568424999,-9787.4108568424999,-9787.4108568424999,-9787.4108568425017,-9787.4108568425036,-9787.4108568425036,-9787.4108568425036,-8540.9300055967942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":194501.7362856043},"     Begin Cumulative DFIT",{"$f":"+C386","v":194501.7362856043},{"$f":"+E387","v":184714.3254287618},{"$f":"+F387","v":174926.9145719193},165139.5037150768,155352.0928582343,145564.6820013918,135777.2711445493,125989.8602877068,116202.4494308643,106415.0385740218,96627.627717179304,86840.216860336805,77052.806003494305,67265.395146651805,57477.984289809305,47690.573432966805,37903.162576124305,28115.751719281801,18328.340862439298,8540.9300055967942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":184714.3254287618},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":174926.9145719193},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":165139.5037150768},155352.0928582343,145564.6820013918,135777.2711445493,125989.8602877068,116202.4494308643,106415.0385740218,96627.627717179304,86840.216860336805,77052.806003494305,67265.395146651805,57477.984289809305,47690.573432966805,37903.162576124305,28115.751719281801,18328.340862439298,8540.9300055967942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0.38574999999999998},{"$f":"IF(F379=0,0,+F386/F379)","v":0.38574999999999998},{"$f":"IF(G379=0,0,+G386/G379)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0.38574999999999998},{"$f":"IF(F381=0,0,+F387/F381)","v":0.38574999999999998},{"$f":"IF(G381=0,0,+G387/G381)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000015,0.38575000000000015,0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":194501.7362856043},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":184714.3254287618},{"$f":"+E390+F385","v":174926.9145719193},{"$f":"+F390+G385","v":165139.5037150768},155352.0928582343,145564.6820013918,135777.2711445493,125989.8602877068,116202.4494308643,106415.0385740218,96627.627717179304,86840.216860336805,77052.806003494305,67265.395146651805,57477.984289809305,47690.573432966805,37903.162576124305,28115.751719281801,18328.340862439298,8540.9300055967942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":127793.81739879823},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":121363.17765371273},{"$f":"IF(F384<>0,+E391+F384,0)","v":114932.53790862723},{"$f":"IF(G384<>0,+F391+G384,0)","v":108501.89816354173},102071.25841845623,95640.618673370729,89209.978928285229,82779.339183199729,76348.699438114229,69918.059693028728,63487.419947943228,57056.780202857728,50626.140457772228,44195.500712686728,37764.860967601227,31334.221222515727,24903.581477430227,18472.941732344727,12042.301987259227,5611.6622421737275,2.1827872842550278E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":66707.918886806074},{"$f":"+E394","v":63351.147775049074},{"$f":"+F394","v":59994.376663292074},56637.605551535074,53280.834439778075,49924.063328021075,46567.292216264075,43210.521104507076,39853.749992750076,36496.978880993076,33140.207769236076,29783.436657479077,26426.665545722077,23069.894433965077,19713.123322208077,16356.352210451078,12999.581098694074,9642.8099869370708,6286.0388751800665,2929.2677634230622,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,{"$f":"+BR394","v":-2.6375346351414919E-11},-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":3356.7711117569988},{"$f":"+F384-F385","v":3356.7711117569988},3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117570007,3356.7711117570007,3356.7711117570007,3356.7711117570007,3356.7711117570025,3356.7711117570043,3356.7711117570043,3356.7711117570043,2929.2677634230886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":66707.918886806074},"     End Excess Deferred",{"$f":"+E392-E393","v":63351.147775049074},{"$f":"+F392-F393","v":59994.376663292074},56637.605551535074,53280.834439778075,49924.063328021075,46567.292216264075,43210.521104507076,39853.749992750076,36496.978880993076,33140.207769236076,29783.436657479077,26426.665545722077,23069.894433965077,19713.123322208077,16356.352210451078,12999.581098694074,9642.8099869370708,6286.0388751800665,2929.2677634230622,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,{"$f":"+BR392-BR393","v":-2.6375346351414919E-11},-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11,-2.6375346351414919E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":66707.918886806103},{"$f":"+E384-E385","v":3356.7711117569988},{"$f":"+F384-F385","v":3356.7711117569988},{"$f":"+G384-G385","v":3356.7711117569988},3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117570007,3356.7711117570007,3356.7711117570007,3356.7711117570007,3356.7711117570025,3356.7711117570043,3356.7711117570043,3356.7711117570043,2929.2677634230886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":505.14808340286834},"     Begin Cumulative Difference",{"$f":"+$C398","v":505.14808340286834},{"$f":"+E400","v":499.56035340286832},{"$f":"+F400","v":474.35262340286829},449.14489340286832,423.93716340286835,398.72943340286838,373.52170340286841,348.31397340286844,323.10624340286847,297.8985134028685,272.69078340286853,247.48305340286853,222.27532340286854,197.06759340286854,171.85986340286854,146.65213340286854,121.44440340286855,96.236673402868547,71.028943402868549,45.821213402868551,20.613483402868553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-5.587729999999997},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-25.207729999999998},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-25.207729999999998},-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":499.56035340286832},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":474.35262340286829},449.14489340286832,423.93716340286835,398.72943340286838,373.52170340286841,348.31397340286844,323.10624340286847,297.8985134028685,272.69078340286853,247.48305340286853,222.27532340286854,197.06759340286854,171.85986340286854,146.65213340286854,121.44440340286855,96.236673402868547,71.028943402868549,45.821213402868551,20.613483402868553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-5.587729999999997},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-25.207729999999998},-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-25.207729999999998,-20.613483402868553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38574999999999998},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-1.4162101684999993},{"$f":"IF(F398=0,0,F401*$C403)","v":-6.3888991685000001},{"$f":"IF(G398=0,0,G401*$C403)","v":-6.3888991685000001},-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-6.3888991685000001,-5.2244873684570345,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-2.1554668474999987},{"$f":"+F401*F402","v":-9.7238818474999995},{"$f":"+G401*G402","v":-9.7238818474999995},-9.7238818474999995,-9.7238818474999995,-9.7238818474999995,-9.7238818474999977,-9.7238818474999977,-9.723881847499996,-9.723881847499996,-9.7238818474999942,-9.7238818474999942,-9.7238818474999924,-9.7238818474999924,-9.7238818474999924,-9.7238818474999924,-9.7238818474999924,-9.7238818474999906,-9.7238818474999924,-9.7238818474999924,-7.9516512226565368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":194.86087317265645},"     Begin Cumulative DFIT",{"$f":"+C405","v":194.86087317265645},{"$f":"+E406","v":192.70540632515645},{"$f":"+F406","v":182.98152447765645},173.25764263015645,163.53376078265646,153.80987893515646,144.08599708765647,134.36211524015647,124.63823339265647,114.91435154515648,105.19046969765648,95.466587850156486,85.74270600265649,76.018824155156494,66.294942307656498,56.571060460156502,46.847178612656506,37.12329676515651,27.399414917656522,17.675533070156529,7.9516512226565368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":192.70540632515645},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":182.98152447765645},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":173.25764263015645},163.53376078265646,153.80987893515646,144.08599708765647,134.36211524015647,124.63823339265647,114.91435154515648,105.19046969765648,95.466587850156486,85.74270600265649,76.018824155156494,66.294942307656498,56.571060460156502,46.847178612656506,37.12329676515651,27.399414917656522,17.675533070156529,7.9516512226565368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38574999999999998},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38575000000000004},0.38574999999999998,0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38575000000000004},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38574999999999993,0.38574999999999993,0.38574999999999987,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.38574999999999976,0.3857499999999997,0.38574999999999965,0.3857499999999997,0.3857499999999997,0.38574999999999965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":194.86087317265645},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":192.70540632515645},{"$f":"+E409+F404","v":182.98152447765645},{"$f":"+F409+G404","v":173.25764263015645},163.53376078265646,153.80987893515646,144.08599708765647,134.36211524015647,124.63823339265647,114.91435154515648,105.19046969765648,95.466587850156486,85.74270600265649,76.018824155156494,66.294942307656498,56.571060460156502,46.847178612656506,37.12329676515651,27.399414917656522,17.675533070156529,7.9516512226565368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":128.02978173845699},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":126.61357156995699},{"$f":"IF(F403<>0,+E410+F403,0)","v":120.22467240145698},{"$f":"IF(G403<>0,+F410+G403,0)","v":113.83577323295698},107.44687406445698,101.05797489595697,94.669075727456971,88.280176558956967,81.891277390456963,75.50237822195696,69.113479053456956,62.724579884956952,56.335680716456949,49.946781547956945,43.557882379456942,37.168983210956938,30.780084042456938,24.391184873956938,18.002285705456938,11.613386536956938,5.2244873684569377,-9.681144774731365E-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,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":66.831091434199465},{"$f":"+E413","v":66.091834755199471},{"$f":"+F413","v":62.756852076199472},59.421869397199472,56.086886718199473,52.751904039199474,49.416921360199474,46.081938681199475,42.746956002199475,39.411973323199476,36.076990644199483,32.742007965199491,29.407025286199499,26.072042607199506,22.737059928199514,19.402077249199522,16.067094570199529,12.732111891199537,9.3971292121995464,6.0621465331995541,2.7271638541995618,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,{"$f":"+BR413","v":5.9507954119908391E-14},5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0.73925667899999947},{"$f":"+F403-F404","v":3.3349826789999995},3.3349826789999995,3.3349826789999995,3.3349826789999995,3.3349826789999995,3.3349826789999977,3.3349826789999977,3.3349826789999959,3.3349826789999959,3.3349826789999941,3.3349826789999941,3.3349826789999923,3.3349826789999923,3.3349826789999923,3.3349826789999923,3.3349826789999923,3.3349826789999906,3.3349826789999923,3.3349826789999923,2.7271638541995022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":66.831091434199465},"     End Excess Deferred",{"$f":"+E411-E412","v":66.091834755199471},{"$f":"+F411-F412","v":62.756852076199472},59.421869397199472,56.086886718199473,52.751904039199474,49.416921360199474,46.081938681199475,42.746956002199475,39.411973323199476,36.076990644199483,32.742007965199491,29.407025286199499,26.072042607199506,22.737059928199514,19.402077249199522,16.067094570199529,12.732111891199537,9.3971292121995464,6.0621465331995541,2.7271638541995618,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,{"$f":"+BR411-BR412","v":5.9507954119908391E-14},5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14,5.9507954119908391E-14]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":66.831091434199422},{"$f":"+E403-E404","v":0.73925667899999947},{"$f":"+F403-F404","v":3.3349826789999995},{"$f":"+G403-G404","v":3.3349826789999995},3.3349826789999995,3.3349826789999995,3.3349826789999995,3.3349826789999977,3.3349826789999977,3.3349826789999959,3.3349826789999959,3.3349826789999941,3.3349826789999941,3.3349826789999923,3.3349826789999923,3.3349826789999923,3.3349826789999923,3.3349826789999923,3.3349826789999906,3.3349826789999923,3.3349826789999923,2.7271638541995022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":69525.147942250172},"     Begin Cumulative Difference",{"$f":"+$C455","v":69525.147942250172},{"$f":"+E457","v":75983.304252250178},{"$f":"+F457","v":78238.19056225018},80493.066872250187,79595.493182250182,75545.459492250186,71495.425802250189,67445.392112250192,63395.358422250196,59345.324732250199,55295.291042250203,51245.257352250206,47195.22366225021,43145.189972250213,39095.156282250216,35045.12259225022,30995.08890225022,26945.055212250219,22895.021522250219,18844.987832250219,14794.954142250219,10744.920452250219,6694.8867622502194,2644.8530722502201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":6458.1563100000012},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":2254.8863100000008},2254.8763100000006,-897.57368999999926,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":75983.304252250178},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":78238.19056225018},80493.066872250187,79595.493182250182,75545.459492250186,71495.425802250189,67445.392112250192,63395.358422250196,59345.324732250199,55295.291042250203,51245.257352250206,47195.22366225021,43145.189972250213,39095.156282250216,35045.12259225022,30995.08890225022,26945.055212250219,22895.021522250219,18844.987832250219,14794.954142250219,10744.920452250219,6694.8867622502194,2644.8530722502201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":6458.1563100000012},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":2254.8863100000008},2254.8763100000006,-897.57368999999926,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-4050.0336899999993,-2644.8530722502201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.25345000000000001},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.25345000000000001},0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391936,0.36772291107391936,0.36772291107391941,0.36772291107391947,0.36772291107391941,0.36772291107391941,0.36772291107391947,0.36772291107391952,0.36772291107391947,0.36772291107391941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":1636.8197167695005},{"$f":"IF(F455=0,0,F458*$C460)","v":571.50093526950025},{"$f":"IF(G455=0,0,G458*$C460)","v":571.49840076950011},-227.49005173049983,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-1026.4810387304999,-670.33801116181826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":1636.8197167695005},{"$f":"+F458*F459","v":571.50093526950025},{"$f":"+G458*G459","v":571.49840076950011},-330.05841019015946,-1489.2901784342475,-1489.2901784342475,-1489.2901784342475,-1489.2901784342475,-1489.2901784342475,-1489.2901784342475,-1489.2901784342475,-1489.2901784342475,-1489.2901784342475,-1489.2901784342475,-1489.2901784342473,-1489.2901784342473,-1489.2901784342475,-1489.2901784342478,-1489.2901784342475,-1489.2901784342475,-1489.2901784342478,-1489.290178434248,-1489.2901784342478,-972.57307109065027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":26819.325818723002},"     Begin Cumulative DFIT",{"$f":"+C462","v":26819.325818723002},{"$f":"+E463","v":28456.145535492502},{"$f":"+F463","v":29027.646470762003},29599.144871531502,29269.086461341343,27779.796282907097,26290.50610447285,24801.215926038603,23311.925747604357,21822.63556917011,20333.345390735863,18844.055212301617,17354.76503386737,15865.474855433124,14376.184676998877,12886.89449856463,11397.604320130384,9908.3141416961371,8419.0239632618886,6929.7337848276411,5440.4436063933936,3951.153427959146,2461.863249524898,972.57307109065027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":28456.145535492502},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":29027.646470762003},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":29599.144871531502},29269.086461341343,27779.796282907097,26290.50610447285,24801.215926038603,23311.925747604357,21822.63556917011,20333.345390735863,18844.055212301617,17354.76503386737,15865.474855433124,14376.184676998877,12886.89449856463,11397.604320130384,9908.3141416961371,8419.0239632618886,6929.7337848276411,5440.4436063933936,3951.153427959146,2461.863249524898,972.57307109065027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.37450523921707179},{"$f":"IF(G455=0,0,+G462/G455)","v":0.37101633182155674},0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391936,0.36772291107391936,0.36772291107391941,0.36772291107391947,0.36772291107391941,0.36772291107391941,0.36772291107391947,0.36772291107391952,0.36772291107391947,0.36772291107391941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.37450523921707179},{"$f":"IF(F457=0,0,+F463/F457)","v":0.37101633182155674},{"$f":"IF(G457=0,0,+G463/G457)","v":0.36772291107391941},0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391941,0.36772291107391936,0.36772291107391936,0.36772291107391941,0.36772291107391947,0.36772291107391941,0.36772291107391941,0.36772291107391947,0.36772291107391952,0.36772291107391947,0.36772291107391941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":26819.325818723002},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":28456.145535492502},{"$f":"+E466+F461","v":29027.646470762003},{"$f":"+F466+G461","v":29599.144871531502},29269.086461341343,27779.796282907097,26290.50610447285,24801.215926038603,23311.925747604357,21822.63556917011,20333.345390735863,18844.055212301617,17354.76503386737,15865.474855433124,14376.184676998877,12886.89449856463,11397.604320130384,9908.3141416961371,8419.0239632618886,6929.7337848276411,5440.4436063933936,3951.153427959146,2461.863249524898,972.57307109065027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":17621.148745963306},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":19257.968462732806},{"$f":"IF(F460<>0,+E467+F460,0)","v":19829.469398002308},{"$f":"IF(G460<>0,+F467+G460,0)","v":20400.967798771806},20173.477747041306,19146.996708310806,18120.515669580305,17094.034630849805,16067.553592119304,15041.072553388803,14014.591514658303,12988.110475927802,11961.629437197302,10935.148398466801,9908.6673597363006,8882.1863210058,7855.7052822753003,6829.2242435448006,5802.743204814301,4776.2621660838013,3749.7811273533016,2723.3000886228019,1696.819049892302,670.33801116180211,-1.6143530956469476E-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,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":9198.1770727596959},{"$f":"+E470","v":9198.1770727596959},{"$f":"+F470","v":9198.1770727596959},9198.1770727596959,9095.6087143000368,8632.7995745962889,8169.9904348925411,7707.1812951887932,7244.3721554850454,6781.5630157812975,6318.7538760775496,5855.9447363738018,5393.1355966700539,4930.3264569663061,4467.5173172625582,4004.7081775588108,3541.8990378550634,3079.0898981513155,2616.2807584475677,2153.4716187438198,1690.6624790400722,1227.8533393363243,765.04419963257624,302.23505992882838,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,{"$f":"+BR470","v":-3.637978807091713E-12},-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,102.56835845965963,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374741,462.80913970374741,462.80913970374763,462.80913970374786,462.80913970374763,462.80913970374763,462.80913970374786,462.80913970374809,462.80913970374786,302.23505992883202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":9198.1770727596959},"     End Excess Deferred",{"$f":"+E468-E469","v":9198.1770727596959},{"$f":"+F468-F469","v":9198.1770727596959},9198.1770727596959,9095.6087143000368,8632.7995745962889,8169.9904348925411,7707.1812951887932,7244.3721554850454,6781.5630157812975,6318.7538760775496,5855.9447363738018,5393.1355966700539,4930.3264569663061,4467.5173172625582,4004.7081775588108,3541.8990378550634,3079.0898981513155,2616.2807584475677,2153.4716187438198,1690.6624790400722,1227.8533393363243,765.04419963257624,302.23505992882838,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,{"$f":"+BR468-BR469","v":-3.637978807091713E-12},-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":9198.1770727596995},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},102.56835845965963,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374741,462.80913970374741,462.80913970374763,462.80913970374786,462.80913970374763,462.80913970374763,462.80913970374786,462.80913970374809,462.80913970374786,302.23505992883202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":75972.927050999977},{"$f":"SUM(E493:CI493)","v":75972.927051000006},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":3357.5103684359988},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":3360.1060944359988},3360.1060944359988,3462.6744528956583,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397485,3822.9152341397485,3822.9152341397485,3822.915234139748,3822.9152341397498,3822.9152341397521,3822.9152341397521,3822.9152341397521,3395.4118858058364,465.53630355794735,462.80913970374809,462.80913970374786,302.23505992883202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":3357.5103684359988},{"$f":"SUM(F498:F518)","v":3360.1060944359988},3360.1060944359988,3462.6744528956583,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397466,3822.9152341397485,3822.9152341397485,3822.9152341397485,3822.915234139748,3822.9152341397498,3822.9152341397521,3822.9152341397521,3822.9152341397521,3395.4118858058364,465.53630355794735,462.80913970374809,462.80913970374786,302.23505992883202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":3356.7711117569988},{"$f":"+F395","v":3356.7711117569988},3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117569988,3356.7711117570007,3356.7711117570007,3356.7711117570007,3356.7711117570007,3356.7711117570025,3356.7711117570043,3356.7711117570043,3356.7711117570043,2929.2677634230886,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0.73925667899999947},{"$f":"+F414","v":3.3349826789999995},3.3349826789999995,3.3349826789999995,3.3349826789999995,3.3349826789999995,3.3349826789999977,3.3349826789999977,3.3349826789999959,3.3349826789999959,3.3349826789999941,3.3349826789999941,3.3349826789999923,3.3349826789999923,3.3349826789999923,3.3349826789999923,3.3349826789999923,3.3349826789999906,3.3349826789999923,3.3349826789999923,2.7271638541995022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,102.56835845965963,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374763,462.80913970374741,462.80913970374741,462.80913970374763,462.80913970374786,462.80913970374763,462.80913970374763,462.80913970374786,462.80913970374809,462.80913970374786,302.23505992883202,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3914","index":29,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":35299.578194999995}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":35299.57819499998},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":35299.57819499998}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1936826.8399999999},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":524871.39999999991},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5.1999999999999998E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1302350.43},0.67241448905158707,1302350.43,18,67722.22236,1219000.00248,83350.42751999991,71540.971184308248,0.13630190401745695]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":66614.040000000008},3.4393389550508302E-2,66614.040000000008,17,3463.9300800000001,58886.81136,7727.2286400000085,6632.4007916594619,1.2636239642052249E-2]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":24585},1.2693442434946843E-2,24585,15,1278.4199999999998,19176.3,5408.7000000000007,4642.3715193508879,8.8447789674782982E-3]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":543277.37},0.28049867896295783,543277.37,1,28250.42324,28250.42324,515026.94676000002,442055.65650468133,0.84221707737301255]
["Total",{"$f":"SUM(B11:B31)","v":1936826.8399999999},null,{"$f":"SUM(D11:D31)","v":1936826.8399999999},null,{"$f":"SUM(F11:F31)","v":100714.99568000001},{"$f":"SUM(G11:G31)","v":1325313.5370799999},{"$f":"SUM(H11:H31)","v":611513.30291999993},{"$f":"SUM(I11:I31)","v":524871.39999999991}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,71540.971184308248,null,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236,67722.22236]
[{"$f":"A41+1","v":2001},null,6632.4007916594619,null,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001,3463.9300800000001]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,4642.3715193508879,null,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,{"$f":"+$F17","v":1278.4199999999998},1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,1278.4199999999998,{"$f":"+$F17","v":1278.4199999999998},1278.4199999999998,1278.4199999999998,1278.4199999999998]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,{"$f":"+$F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,{"$f":"+$F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,{"$f":"+$F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,442055.65650468133,null,{"$f":"+$F31","v":28250.42324},28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324,28250.42324]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":524871.39999999991},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":100714.99568000001},100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,{"$f":"SUM(AZ38:AZ58)","v":100714.99568000001},100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001,100714.99568000001]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":258056.75},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":25805.68},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":23225.11},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":20902.599999999999},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":18812.34},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16931.099999999999},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16039.99},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16039.99},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16039.99},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16039.99},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16039.99},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16039.99},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16040},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16039.99},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16039.99},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8020},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":258056.75},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":25805.68},{"$f":"SUM(F67:F88)","v":23225.11},{"$f":"SUM(G67:G88)","v":20902.599999999999},18812.34,16931.099999999999,16039.99,16039.99,16039.99,16039.99,16039.99,16039.99,16040,16039.99,16039.99,8020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":71540.971184308248},"     Begin Cumulative Difference",{"$f":"+$C151","v":71540.971184308248},{"$f":"+E153","v":3818.748824308248},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":-67722.22236},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":-67722.22236},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":3818.748824308248},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":-67722.22236},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":-3818.748824308248},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0.38574999999999998},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0.38575000000000081},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":-17164.197257142001},{"$f":"IF(F151=0,0,F154*$C156)","v":-967.8618895209255},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":-26123.847275369997},{"$f":"+F154*F155","v":-1473.0823589769097},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":27596.929634346907},"     Begin Cumulative DFIT",{"$f":"+C158","v":27596.929634346907},{"$f":"+E159","v":1473.0823589769097},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":1473.0823589769097},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0.38574999999999998},{"$f":"IF(F151=0,0,+F158/F151)","v":0.38575000000000081},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0.38575000000000081},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":27596.929634346907},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":1473.0823589769097},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":18132.059146662927},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":967.86188952092562},{"$f":"IF(F156<>0,+E163+F156,0)","v":1.1368683772161603E-13},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":9464.8704876839802},{"$f":"+E166","v":505.22046945598413},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":8959.650018227996},{"$f":"+F156-F157","v":505.22046945598424},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":9464.8704876839802},"     End Excess Deferred",{"$f":"+E164-E165","v":505.22046945598413},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":9464.8704876839802},{"$f":"+E156-E157","v":8959.650018227996},{"$f":"+F156-F157","v":505.22046945598424},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":6632.4007916594619},"     Begin Cumulative Difference",{"$f":"+$C170","v":6632.4007916594619},{"$f":"+E172","v":3168.4707116594618},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":-3463.9300800000001},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":-3463.9300800000001},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":3168.4707116594618},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":-3463.9300800000001},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":-3168.4707116594618},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0.38574999999999998},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0.38574999999999993},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":-877.933078776},{"$f":"IF(F170=0,0,F173*$C175)","v":-803.04890187009062},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":-1336.21102836},{"$f":"+F173*F174","v":-1222.2375770226372},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":2558.4486053826372},"     Begin Cumulative DFIT",{"$f":"+C177","v":2558.4486053826372},{"$f":"+E178","v":1222.2375770226372},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":1222.2375770226372},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0.38574999999999998},{"$f":"IF(F170=0,0,+F177/F170)","v":0.38574999999999993},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0.38574999999999993},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":2558.4486053826372},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":1222.2375770226372},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":1680.9819806460907},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":803.04890187009073},{"$f":"IF(F175<>0,+E182+F175,0)","v":1.1368683772161603E-13},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":877.46662473654646},{"$f":"+E185","v":419.18867515254647},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":458.277949584},{"$f":"+F175-F176","v":419.18867515254658},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":877.46662473654646},"     End Excess Deferred",{"$f":"+E183-E184","v":419.18867515254647},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":877.46662473654658},{"$f":"+E175-E176","v":458.277949584},{"$f":"+F175-F176","v":419.18867515254658},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":4642.3715193508879},"     Begin Cumulative Difference",{"$f":"+$C208","v":4642.3715193508879},{"$f":"+E210","v":3363.9515193508878},{"$f":"+F210","v":2085.5315193508877},807.11151935088787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":-1278.4199999999998},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":-1278.4199999999998},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":-1278.4199999999998},-1278.4199999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":3363.9515193508878},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":2085.5315193508877},807.11151935088787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":-1278.4199999999998},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":-1278.4199999999998},-1278.4199999999998,-807.11151935088787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0.38574999999999998},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0.38575000000000004},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0.38575000000000004},0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":-324.01554899999996},{"$f":"IF(F208=0,0,F211*$C213)","v":-324.01554899999996},{"$f":"IF(G208=0,0,G211*$C213)","v":-324.01554899999996},-204.56241457948255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":-493.15051499999993},{"$f":"+F211*F212","v":-493.15051499999998},{"$f":"+G211*G212","v":-493.15051499999998},-311.34326858960509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":1790.7948135896049},"     Begin Cumulative DFIT",{"$f":"+C215","v":1790.7948135896049},{"$f":"+E216","v":1297.6442985896051},{"$f":"+F216","v":804.49378358960507},311.34326858960509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":1297.6442985896051},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":804.49378358960507},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":311.34326858960509},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0.38574999999999998},{"$f":"IF(F208=0,0,+F215/F208)","v":0.38575000000000004},{"$f":"IF(G208=0,0,+G215/G208)","v":0.38575000000000004},0.38575000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0.38575000000000004},{"$f":"IF(F210=0,0,+F216/F210)","v":0.38575000000000004},{"$f":"IF(G210=0,0,+G216/G210)","v":0.38575000000000009},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":1790.7948135896049},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":1297.6442985896051},{"$f":"+E219+F214","v":804.49378358960507},{"$f":"+F219+G214","v":311.34326858960509},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":1176.6090615794826},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":852.59351257948265},{"$f":"IF(F213<>0,+E220+F213,0)","v":528.57796357948268},{"$f":"IF(G213<>0,+F220+G213,0)","v":204.56241457948272},1.7053025658242404E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":614.18575201012231},{"$f":"+E223","v":445.05078601012235},{"$f":"+F223","v":275.91582001012233},106.78085401012231,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,{"$f":"+BR223","v":-2.2737367544323206E-13},-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":169.13496599999996},{"$f":"+F213-F214","v":169.13496600000002},169.13496600000002,106.78085401012254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":614.18575201012231},"     End Excess Deferred",{"$f":"+E221-E222","v":445.05078601012235},{"$f":"+F221-F222","v":275.91582001012233},106.78085401012231,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,{"$f":"+BR221-BR222","v":-2.2737367544323206E-13},-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13,-2.2737367544323206E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":614.18575201012254},{"$f":"+E213-E214","v":169.13496599999996},{"$f":"+F213-F214","v":169.13496600000002},{"$f":"+G213-G214","v":169.13496600000002},106.78085401012254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":183998.90650468133},"     Begin Cumulative Difference",{"$f":"+$C474","v":183998.90650468133},{"$f":"+E476","v":181554.16326468132},{"$f":"+F476","v":176528.85002468133},169181.02678468134,159742.94354468133,148423.62030468133,136213.18706468132,124002.75382468132,111792.32058468132,99581.887344681323,87371.454104681325,75161.020864681326,62950.597624681322,50740.164384681324,38529.731144681326,18299.307904681325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":-2444.7432399999998},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":-5025.3132399999995},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":-7347.8232400000015},-9438.0832399999999,-11319.323240000002,-12210.43324,-12210.43324,-12210.43324,-12210.43324,-12210.43324,-12210.43324,-12210.42324,-12210.43324,-12210.43324,-20230.42324,-28250.42324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":181554.16326468132},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":176528.85002468133},169181.02678468134,159742.94354468133,148423.62030468133,136213.18706468132,124002.75382468132,111792.32058468132,99581.887344681323,87371.454104681325,75161.020864681326,62950.597624681322,50740.164384681324,38529.731144681326,18299.307904681325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":-2444.7432399999998},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":-5025.3132399999995},-7347.8232400000015,-9438.0832399999999,-11319.323240000002,-12210.43324,-12210.43324,-12210.43324,-12210.43324,-12210.43324,-12210.43324,-12210.42324,-12210.43324,-12210.43324,-20230.42324,-18299.307904681325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.38574999999999998},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.38575000000000004},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":-619.62017417799996},{"$f":"IF(F474=0,0,F477*$C479)","v":-1273.6656406779998},{"$f":"IF(G474=0,0,G477*$C479)","v":-1862.3058001780005},-2392.0821971780001,-2868.8824751780003,-3094.7343046780002,-3094.7343046780002,-3094.7343046780002,-3094.7343046780002,-3094.7343046780002,-3094.7343046780002,-3094.7317701780003,-3094.7343046780002,-3094.7343046780002,-5127.4007701780001,-4637.9595884414821,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":-943.05970482999987},{"$f":"+F477*F478","v":-1938.5145823299999},{"$f":"+G477*G478","v":-2834.4228148300003},-3640.7406098299998,-4366.4289398300007,-4710.1746223299997,-4710.1746223300006,-4710.1746223300006,-4710.1746223300006,-4710.1746223300006,-4710.1746223300006,-4710.1707648300007,-4710.1746223300015,-4710.1746223300015,-7803.8857648300018,-7058.958024230822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":70977.57818418082},"     Begin Cumulative DFIT",{"$f":"+C481","v":70977.57818418082},{"$f":"+E482","v":70034.518479350823},{"$f":"+F482","v":68096.003897020826},65261.581082190824,61620.840472360826,57254.411532530823,52544.236910200823,47834.062287870824,43123.887665540824,38413.713043210824,33703.538420880825,28993.363798550825,24283.193033720825,19573.018411390825,14862.843789060824,7058.958024230822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":70034.518479350823},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":68096.003897020826},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":65261.581082190824},61620.840472360826,57254.411532530823,52544.236910200823,47834.062287870824,43123.887665540824,38413.713043210824,33703.538420880825,28993.363798550825,24283.193033720825,19573.018411390825,14862.843789060824,7058.958024230822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.38575000000000004},{"$f":"IF(G474=0,0,+G481/G474)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.38575000000000004},{"$f":"IF(F476=0,0,+F482/F476)","v":0.38574999999999998},{"$f":"IF(G476=0,0,+G482/G476)","v":0.38574999999999998},0.38575000000000004,0.38574999999999998,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":70977.57818418082},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":70034.518479350823},{"$f":"+E485+F480","v":68096.003897020826},{"$f":"+F485+G480","v":65261.581082190824},61620.840472360826,57254.411532530823,52544.236910200823,47834.062287870824,43123.887665540824,38413.713043210824,33703.538420880825,28993.363798550825,24283.193033720825,19573.018411390825,14862.843789060824,7058.958024230822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":46634.522853611488},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":46014.902679433486},{"$f":"IF(F479<>0,+E486+F479,0)","v":44741.237038755484},{"$f":"IF(G479<>0,+F486+G479,0)","v":42878.931238577483},40486.84904139948,37617.966566221483,34523.232261543482,31428.497956865482,28333.763652187481,25239.02934750948,22144.29504283148,19049.560738153479,15954.828967975478,12860.094663297477,9765.3603586194768,4637.9595884414766,-5.4569682106375694E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":24343.055330569332},{"$f":"+E489","v":24019.615799917334},{"$f":"+F489","v":23354.766858265335},22382.649843613333,21133.991430961334,19636.444966309333,18021.004648657334,16405.564331005335,14790.124013353334,13174.683695701333,11559.243378049332,9943.8030603973311,8328.3640657453307,6712.9237480933298,5097.4834304413289,2420.9984357893272,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,{"$f":"+BR489","v":-1.2732925824820995E-11},-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":323.43953065199992},{"$f":"+F479-F480","v":664.84894165200012},972.11701465199985,1248.6584126519997,1497.5464646520004,1615.4403176519995,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4389946520005,1615.4403176520013,1615.4403176520013,2676.4849946520017,2420.99843578934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":24343.055330569332},"     End Excess Deferred",{"$f":"+E487-E488","v":24019.615799917334},{"$f":"+F487-F488","v":23354.766858265335},22382.649843613333,21133.991430961334,19636.444966309333,18021.004648657334,16405.564331005335,14790.124013353334,13174.683695701333,11559.243378049332,9943.8030603973311,8328.3640657453307,6712.9237480933298,5097.4834304413289,2420.9984357893272,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,{"$f":"+BR487-BR488","v":-1.2732925824820995E-11},-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11,-1.2732925824820995E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":24343.05533056935},{"$f":"+E479-E480","v":323.43953065199992},{"$f":"+F479-F480","v":664.84894165200012},{"$f":"+G479-G480","v":972.11701465199985},1248.6584126519997,1497.5464646520004,1615.4403176519995,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4389946520005,1615.4403176520013,1615.4403176520013,2676.4849946520017,2420.99843578934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":35299.57819499998},{"$f":"SUM(E493:CI493)","v":35299.578194999995},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":9910.5024644639961},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":1758.393052260531},1141.2519806519999,1355.4392666621222,1497.5464646520004,1615.4403176519995,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4389946520005,1615.4403176520013,1615.4403176520013,2676.4849946520017,2420.99843578934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":9910.5024644639961},{"$f":"SUM(F498:F518)","v":1758.393052260531},1141.2519806519999,1355.4392666621222,1497.5464646520004,1615.4403176519995,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4389946520005,1615.4403176520013,1615.4403176520013,2676.4849946520017,2420.99843578934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":8959.650018227996},{"$f":"+F167","v":505.22046945598424},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":458.277949584},{"$f":"+F186","v":419.18867515254658},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":169.13496599999996},{"$f":"+F224","v":169.13496600000002},169.13496600000002,106.78085401012254,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":323.43953065199992},{"$f":"+F490","v":664.84894165200012},972.11701465199985,1248.6584126519997,1497.5464646520004,1615.4403176519995,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4403176520004,1615.4389946520005,1615.4403176520013,1615.4403176520013,2676.4849946520017,2420.99843578934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"391S","index":30,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3921","index":31,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":5073.2657640000125}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":5073.2657640000089},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":5073.2657640000089}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":58593.459999999992},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":49128.300000000076},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.11}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":27389.06},0.46744227086094586,27389.059999999994,7,3012.7965999999992,21089.576199999996,6299.4837999999982,13017.734058099531,0.26497424209873965]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":31204.400000000001},0.53255772913905408,31204.399999999994,4,3432.4839999999995,13729.935999999998,17474.463999999996,36110.565941900546,0.73502575790126035]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":58593.460000000006},null,{"$f":"SUM(D11:D31)","v":58593.459999999992},null,{"$f":"SUM(F11:F31)","v":6445.2805999999982},{"$f":"SUM(G11:G31)","v":34819.512199999997},{"$f":"SUM(H11:H31)","v":23773.947799999994},{"$f":"SUM(I11:I31)","v":49128.300000000076}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,13017.734058099531,null,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,{"$f":"+$F25","v":3012.7965999999992},3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992,3012.7965999999992]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,36110.565941900546,null,{"$f":"+$F28","v":3432.4839999999995},3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995,3432.4839999999995]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":49128.300000000076},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":6445.2805999999982},6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,{"$f":"SUM(AZ38:AZ58)","v":6445.2805999999982},6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982,6445.2805999999982]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10781.62},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1773.72},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":665.15},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":842.75},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":10781.62},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":1773.72},{"$f":"SUM(F67:F88)","v":665.15},{"$f":"SUM(G67:G88)","v":1875},1875,1875,1875,842.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":13017.734058099531},"     Begin Cumulative Difference",{"$f":"+$C360","v":13017.734058099531},{"$f":"+E362","v":10004.937458099532},{"$f":"+F362","v":6992.1408580995321},3979.3442580995329,966.54765809953369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":-3012.7965999999992},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":-3012.7965999999992},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":-3012.7965999999992},-3012.7965999999992,-3012.7965999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":10004.937458099532},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":6992.1408580995321},3979.3442580995329,966.54765809953369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":-3012.7965999999992},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":-3012.7965999999992},-3012.7965999999992,-3012.7965999999992,-966.54765809953369,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0.38574999999999993},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0.38574999999999998},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0.38574999999999998},0.38574999999999993,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":-763.59329826999988},{"$f":"IF(F360=0,0,F363*$C365)","v":-763.59329826999988},{"$f":"IF(G360=0,0,G363*$C365)","v":-763.59329826999988},-763.59329826999988,-244.97150394532682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":-1162.1862884499994},{"$f":"+F363*F364","v":-1162.1862884499997},{"$f":"+G363*G364","v":-1162.1862884499997},-1162.1862884499994,-372.84575911189518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":5021.5909129118936},"     Begin Cumulative DFIT",{"$f":"+C367","v":5021.5909129118936},{"$f":"+E368","v":3859.4046244618939},{"$f":"+F368","v":2697.2183360118943},1535.0320475618946,372.84575911189518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":3859.4046244618939},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":2697.2183360118943},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":1535.0320475618946},372.84575911189518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0.38574999999999993},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0.38574999999999993},{"$f":"IF(F360=0,0,+F367/F360)","v":0.38574999999999998},{"$f":"IF(G360=0,0,+G367/G360)","v":0.38574999999999998},0.38574999999999993,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0.38574999999999998},{"$f":"IF(F362=0,0,+F368/F362)","v":0.38574999999999998},{"$f":"IF(G362=0,0,+G368/G362)","v":0.38574999999999993},0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":5021.5909129118936},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":3859.4046244618939},{"$f":"+E371+F366","v":2697.2183360118943},{"$f":"+F371+G366","v":1535.0320475618946},372.84575911189518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":3299.3446970253262},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":2535.7513987553266},{"$f":"IF(F365<>0,+E372+F365,0)","v":1772.1581004853267},{"$f":"IF(G365<>0,+F372+G365,0)","v":1008.5648022153268},244.97150394532696,1.4210854715202004E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":1722.2462158865674},{"$f":"+E375","v":1323.6532257065678},{"$f":"+F375","v":925.06023552656802},526.46724534656823,127.87425516656867,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,{"$f":"+BR375","v":3.1263880373444408E-13},3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":398.59299017999956},{"$f":"+F365-F366","v":398.59299017999979},398.59299017999979,398.59299017999956,127.87425516656836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":1722.2462158865674},"     End Excess Deferred",{"$f":"+E373-E374","v":1323.6532257065678},{"$f":"+F373-F374","v":925.06023552656802},526.46724534656823,127.87425516656867,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,{"$f":"+BR373-BR374","v":3.1263880373444408E-13},3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13,3.1263880373444408E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":1722.2462158865671},{"$f":"+E365-E366","v":398.59299017999956},{"$f":"+F365-F366","v":398.59299017999979},{"$f":"+G365-G366","v":398.59299017999979},398.59299017999956,127.87425516656836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":25328.945941900543},"     Begin Cumulative Difference",{"$f":"+$C417","v":25328.945941900543},{"$f":"+E419","v":23670.181941900544},{"$f":"+F419","v":20902.847941900545},19345.363941900545,17787.879941900545,16230.395941900544,14672.911941900544,12083.177941900543,8650.693941900543,5218.2099419005435,1785.7259419005441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-1658.7639999999994},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-2767.3339999999994},-1557.4839999999995,-1557.4839999999995,-1557.4839999999995,-1557.4839999999995,-2589.7339999999995,-3432.4839999999995,-3432.4839999999995,-3432.4839999999995,-3432.4839999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":23670.181941900544},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":20902.847941900545},19345.363941900545,17787.879941900545,16230.395941900544,14672.911941900544,12083.177941900543,8650.693941900543,5218.2099419005435,1785.7259419005441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-1658.7639999999994},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-2767.3339999999994},-1557.4839999999995,-1557.4839999999995,-1557.4839999999995,-1557.4839999999995,-2589.7339999999995,-3432.4839999999995,-3432.4839999999995,-3432.4839999999995,-1785.7259419005441,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-420.41373579999987},{"$f":"IF(F417=0,0,F420*$C422)","v":-701.38080229999991},{"$f":"IF(G417=0,0,G420*$C422)","v":-394.74431979999986},-394.74431979999986,-394.74431979999986,-394.74431979999986,-656.36808229999986,-869.96306979999986,-869.96306979999986,-869.96306979999986,-452.59223997469292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-639.86821299999974},{"$f":"+F420*F421","v":-1067.4990904999997},{"$f":"+G420*G421","v":-600.79945299999986},-600.79945299999986,-600.79945299999997,-600.79945299999997,-998.98989050000023,-1324.0807030000005,-1324.0807030000008,-1324.0807030000005,-688.84378208813519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":9770.6408970881348},"     Begin Cumulative DFIT",{"$f":"+C424","v":9770.6408970881348},{"$f":"+E425","v":9130.7726840881351},{"$f":"+F425","v":8063.2735935881356},7462.4741405881359,6861.6746875881363,6260.8752345881367,5660.075781588137,4661.085891088137,3337.0051880881365,2012.9244850881357,688.84378208813519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":9130.7726840881351},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":8063.2735935881356},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":7462.4741405881359},6861.6746875881363,6260.8752345881367,5660.075781588137,4661.085891088137,3337.0051880881365,2012.9244850881357,688.84378208813519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38575000000000004},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38575000000000004},0.38575000000000009,0.38575000000000009,0.38575000000000015,0.3857500000000002,0.38575000000000026,0.3857500000000002,0.3857500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":9770.6408970881348},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":9130.7726840881351},{"$f":"+E428+F423","v":8063.2735935881356},{"$f":"+F428+G423","v":7462.4741405881359},6861.6746875881363,6260.8752345881367,5660.075781588137,4661.085891088137,3337.0051880881365,2012.9244850881357,688.84378208813519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":6419.6213489746933},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":5999.2076131746935},{"$f":"IF(F422<>0,+E429+F422,0)","v":5297.8268108746934},{"$f":"IF(G422<>0,+F429+G422,0)","v":4903.0824910746933},4508.3381712746932,4113.5938514746931,3718.849531674693,3062.4814493746931,2192.5183795746934,1322.5553097746936,452.59223997469371,7.9580786405131221E-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,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":3351.0195481134415},{"$f":"+E432","v":3131.5650709134416},{"$f":"+F432","v":2765.4467827134417},2559.3916495134417,2353.3365163134417,2147.2813831134417,1941.2262499134417,1598.6044417134412,1144.4868085134406,690.36917531343965,236.25154211343897,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,{"$f":"+BR432","v":-3.2969182939268649E-12},-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":219.45447719999987},{"$f":"+F422-F423","v":366.11828819999982},206.0551332,206.0551332,206.05513320000011,206.05513320000011,342.62180820000037,454.11763320000068,454.11763320000091,454.11763320000068,236.25154211344227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":3351.0195481134415},"     End Excess Deferred",{"$f":"+E430-E431","v":3131.5650709134416},{"$f":"+F430-F431","v":2765.4467827134417},2559.3916495134417,2353.3365163134417,2147.2813831134417,1941.2262499134417,1598.6044417134412,1144.4868085134406,690.36917531343965,236.25154211343897,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,{"$f":"+BR430-BR431","v":-3.2969182939268649E-12},-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12,-3.2969182939268649E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":3351.0195481134451},{"$f":"+E422-E423","v":219.45447719999987},{"$f":"+F422-F423","v":366.11828819999982},{"$f":"+G422-G423","v":206.0551332},206.0551332,206.05513320000011,206.05513320000011,342.62180820000037,454.11763320000068,454.11763320000091,454.11763320000068,236.25154211344227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":5073.2657640000089},{"$f":"SUM(E493:CI493)","v":5073.2657640000125},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":618.04746737999949},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":764.71127837999961},604.64812337999979,604.64812337999956,333.92938836656845,206.05513320000011,342.62180820000037,454.11763320000068,454.11763320000091,454.11763320000068,236.25154211344227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":618.04746737999949},{"$f":"SUM(F498:F518)","v":764.71127837999961},604.64812337999979,604.64812337999956,333.92938836656845,206.05513320000011,342.62180820000037,454.11763320000068,454.11763320000091,454.11763320000068,236.25154211344227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":398.59299017999956},{"$f":"+F376","v":398.59299017999979},398.59299017999979,398.59299017999956,127.87425516656836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":219.45447719999987},{"$f":"+F433","v":366.11828819999982},206.0551332,206.0551332,206.05513320000011,206.05513320000011,342.62180820000037,454.11763320000068,454.11763320000091,454.11763320000068,236.25154211344227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3922","index":32,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":40918.668777000006}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":40918.668776999984},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":40918.668776999999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":623096.11},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":549925.04999999993},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.08}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":80939.209999999992},0.12989843573249077,80939.209999999992,5,6475.1367999999993,32375.683999999997,48563.525999999998,58326.945776048218,0.10606344587512102]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":286320.38999999996},0.45951240170637553,286320.38999999996,4,22905.631199999996,91622.524799999985,194697.86519999997,233840.75996114334,0.42522296440422813]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":66055.209999999992},0.10601127007517347,66055.209999999992,3,5284.4167999999991,15853.250399999997,50201.959599999995,60294.777101657797,0.10964180864584692]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":127371.66},0.20441735705908998,127371.66,2,10189.7328,20379.4656,106992.19440000001,128502.36453648795,0.23367250598329348]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":62409.64},0.10016053542687019,62409.64,1,4992.7712000000001,4992.7712000000001,57416.868799999997,68960.202624662692,0.12539927509151055]
["Total",{"$f":"SUM(B11:B31)","v":623096.11},null,{"$f":"SUM(D11:D31)","v":623096.11},null,{"$f":"SUM(F11:F31)","v":49847.688799999996},{"$f":"SUM(G11:G31)","v":165223.69599999997},{"$f":"SUM(H11:H31)","v":457872.41399999993},{"$f":"SUM(I11:I31)","v":549925.05000000005}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,58326.945776048218,null,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993,6475.1367999999993]
[2014,null,233840.75996114334,null,{"$f":"+$F28","v":22905.631199999996},22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996,22905.631199999996]
[2015,null,60294.777101657797,null,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991,5284.4167999999991]
[2016,null,128502.36453648795,null,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328,10189.7328]
[2017,null,68960.202624662692,null,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001,4992.7712000000001]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":549925.05000000005},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":49847.688799999996},49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,{"$f":"SUM(AZ38:AZ58)","v":49847.688799999996},49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996,49847.688799999996]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2857.7799999999988},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2857.78},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":92913.150000000009},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":15943.15},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7506.03},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17175},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":17175},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":16252.16},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10341.31},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3850},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1960.5},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":835},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":44588.27},9.9999999947613105E-3,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3598.29},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3598.29},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":869.11},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3950},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3950},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3950},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3950},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3950},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3950},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3950},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":2638.61},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1975},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1975},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1975},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":308.95999999999998},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":60989.219999999994},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":11945.47},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7294.17},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7294.17},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3668.31},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8300},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":8300},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5514.17},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4150},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3955.61},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":567.32000000000005},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":39289.64},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":9985.5499999999993},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5991.33},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3594.79},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3594.79},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1797.4},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4150},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4150},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4150},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1875.78},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":240638.06},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":44330.240000000005},{"$f":"SUM(F67:F88)","v":24389.82},{"$f":"SUM(G67:G88)","v":28933.07},28388.100000000002,30299.56,26741.309999999998,17464.169999999998,14210.5,11656.390000000001,5352.32,2638.61,1975,1975,1975,308.95999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":55469.165776048219},"     Begin Cumulative Difference",{"$f":"+$C398","v":55469.165776048219},{"$f":"+E400","v":51851.808976048218},{"$f":"+F400","v":45376.672176048218},38901.535376048218,32426.398576048217,25951.261776048217,19476.124976048217,13000.988176048217,6525.8513760482174,50.714576048218078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":-3617.3567999999991},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":-6475.1367999999993},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":-6475.1367999999993},-6475.1367999999993,-6475.1367999999993,-6475.1367999999993,-6475.1367999999993,-6475.1367999999993,-6475.1367999999993,-6475.1367999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":51851.808976048218},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":45376.672176048218},38901.535376048218,32426.398576048217,25951.261776048217,19476.124976048217,13000.988176048217,6525.8513760482174,50.714576048218078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":-3617.3567999999991},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":-6475.1367999999993},-6475.1367999999993,-6475.1367999999993,-6475.1367999999993,-6475.1367999999993,-6475.1367999999993,-6475.1367999999993,-6475.1367999999993,-50.714576048218078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0.38575000000000004},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0.38574999999999998},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":-916.81908095999984},{"$f":"IF(F398=0,0,F401*$C403)","v":-1641.1234219599999},{"$f":"IF(G398=0,0,G401*$C403)","v":-1641.1234219599999},-1641.1234219599999,-1641.1234219599999,-1641.1234219599999,-1641.1234219599999,-1641.1234219599999,-1641.1234219599999,-12.853609299420873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":-1395.3953855999998},{"$f":"+F401*F402","v":-2497.7840205999996},{"$f":"+G401*G402","v":-2497.7840205999996},-2497.7840206000001,-2497.7840206000001,-2497.7840206000001,-2497.7840206000001,-2497.7840206000001,-2497.7840206000001,-19.563147710599878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":21397.230698110601},"     Begin Cumulative DFIT",{"$f":"+C405","v":21397.230698110601},{"$f":"+E406","v":20001.8353125106},{"$f":"+F406","v":17504.0512919106},15006.2672713106,12508.4832507106,10010.6992301106,7512.9152095106001,5015.1311889106,2517.3471683106,19.563147710599878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":20001.8353125106},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":17504.0512919106},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":15006.2672713106},12508.4832507106,10010.6992301106,7512.9152095106001,5015.1311889106,2517.3471683106,19.563147710599878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0.38575000000000004},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0.38575000000000004},{"$f":"IF(F398=0,0,+F405/F398)","v":0.38574999999999998},{"$f":"IF(G398=0,0,+G405/G398)","v":0.38574999999999998},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0.38574999999999998},{"$f":"IF(F400=0,0,+F406/F400)","v":0.38574999999999998},{"$f":"IF(G400=0,0,+G406/G400)","v":0.38575000000000004},0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38575000000000004,0.38574999999999515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":21397.230698110601},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":20001.8353125106},{"$f":"+E409+F404","v":17504.0512919106},{"$f":"+F409+G404","v":15006.2672713106},12508.4832507106,10010.6992301106,7512.9152095106001,5015.1311889106,2517.3471683106,19.563147710599878,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":14058.660065939423},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":13141.840984979423},{"$f":"IF(F403<>0,+E410+F403,0)","v":11500.717563019423},{"$f":"IF(G403<>0,+F410+G403,0)","v":9859.5941410594241},8218.470719099425,6577.3472971394249,4936.2238751794248,3295.1004532194247,1653.9770312594248,12.853609299424988,4.1158187968903803E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":7338.5706321711787},{"$f":"+E413","v":6859.9943275311789},{"$f":"+F413","v":6003.3337288911789},5146.6731302511789,4290.0125316111789,3433.3519329711789,2576.691334331179,1720.0307356911787,863.37013705117852,6.7095384111783005,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,{"$f":"+BR413","v":-7.0521366524189943E-13},-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":478.57630463999999},{"$f":"+F403-F404","v":856.66059863999976},856.66059863999976,856.66059864000022,856.66059864000022,856.66059864000022,856.66059864000022,856.66059864000022,856.66059864000022,6.7095384111790057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":7338.5706321711787},"     End Excess Deferred",{"$f":"+E411-E412","v":6859.9943275311789},{"$f":"+F411-F412","v":6003.3337288911789},5146.6731302511789,4290.0125316111789,3433.3519329711789,2576.691334331179,1720.0307356911787,863.37013705117852,6.7095384111783005,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,{"$f":"+BR411-BR412","v":-7.0521366524189943E-13},-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13,-7.0521366524189943E-13]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":7338.5706321711787},{"$f":"+E403-E404","v":478.57630463999999},{"$f":"+F403-F404","v":856.66059863999976},{"$f":"+G403-G404","v":856.66059863999976},856.66059864000022,856.66059864000022,856.66059864000022,856.66059864000022,856.66059864000022,856.66059864000022,6.7095384111790057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":140927.60996114335},"     Begin Cumulative Difference",{"$f":"+$C417","v":140927.60996114335},{"$f":"+E419","v":133965.12876114334},{"$f":"+F419","v":118565.52756114333},112834.89636114333,107104.26516114332,100450.79396114332,87886.472761143334,68830.841561143345,47885.710361143349,26855.079161143352,4784.4479611433562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":-6962.4811999999965},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":-15399.601199999997},-5730.6311999999962,-5730.6311999999962,-6653.4711999999963,-12564.321199999997,-19055.631199999996,-20945.131199999996,-21030.631199999996,-22070.631199999996,-22905.631199999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":133965.12876114334},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":118565.52756114333},112834.89636114333,107104.26516114332,100450.79396114332,87886.472761143334,68830.841561143345,47885.710361143349,26855.079161143352,4784.4479611433562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":-6962.4811999999965},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":-15399.601199999997},-5730.6311999999962,-5730.6311999999962,-6653.4711999999963,-12564.321199999997,-19055.631199999996,-20945.131199999996,-21030.631199999996,-22070.631199999996,-4784.4479611433562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.38574999999999998},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.38574999999999998},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":-1764.6408601399992},{"$f":"IF(F417=0,0,F420*$C422)","v":-3903.0289241399996},{"$f":"IF(G417=0,0,G420*$C422)","v":-1452.4284776399991},-1452.4284776399991,-1686.3222756399991,-3184.4272081399995,-4829.6497276399996,-5308.5435026399991,-5330.2134776399989,-5593.8014776399996,-1212.6183357517837,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":-2685.7771228999986},{"$f":"+F420*F421","v":-5940.3961628999987},{"$f":"+G420*G421","v":-2210.5909853999988},-2210.5909853999988,-2566.5765153999992,-4846.6869029000009,-7350.7097354000007,-8079.5843604000002,-8112.5659854000005,-8513.745985399999,-1845.6008010110509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":54362.82554251104},"     Begin Cumulative DFIT",{"$f":"+C424","v":54362.82554251104},{"$f":"+E425","v":51677.048419611041},{"$f":"+F425","v":45736.652256711044},43526.061271311046,41315.470285911048,38748.893770511051,33902.20686761105,26551.49713221105,18471.91277181105,10359.34678641105,1845.6008010110509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":51677.048419611041},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":45736.652256711044},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":43526.061271311046},41315.470285911048,38748.893770511051,33902.20686761105,26551.49713221105,18471.91277181105,10359.34678641105,1845.6008010110509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38574999999999998},{"$f":"IF(G417=0,0,+G424/G417)","v":0.38575000000000004},0.38575000000000004,0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38574999999999998},{"$f":"IF(F419=0,0,+F425/F419)","v":0.38575000000000004},{"$f":"IF(G419=0,0,+G425/G419)","v":0.38575000000000004},0.38575000000000009,0.38575000000000015,0.38575000000000009,0.38575000000000009,0.38575000000000009,0.38575000000000004,0.38575000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":54362.82554251104},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":51677.048419611041},{"$f":"+E428+F423","v":45736.652256711044},{"$f":"+F428+G423","v":43526.061271311046},41315.470285911048,38748.893770511051,33902.20686761105,26551.49713221105,18471.91277181105,10359.34678641105,1845.6008010110509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":35718.102744651784},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":33953.461884511788},{"$f":"IF(F422<>0,+E429+F422,0)","v":30050.432960371789},{"$f":"IF(G422<>0,+F429+G422,0)","v":28598.004482731791},27145.576005091792,25459.253729451793,22274.826521311792,17445.176793671792,12136.633291031792,6806.4198133917935,1212.6183357517939,1.0231815394945443E-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,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":18644.722797859256},{"$f":"+E432","v":17723.586535099257},{"$f":"+F432","v":15686.219296339259},14928.056788579259,14169.894280819259,13289.640041059258,11627.380346299256,9106.3203385392553,6335.2794807792543,3552.9269730192527,632.98246525925333,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,{"$f":"+BR432","v":-1.3869794202037156E-11},-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":921.13626275999945},{"$f":"+F422-F423","v":2037.3672387599991},758.1625077599997,758.1625077599997,880.25423976000002,1662.2596947600014,2521.0600077600011,2771.040857760001,2782.3525077600016,2919.9445077599994,632.9824652592672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":18644.722797859256},"     End Excess Deferred",{"$f":"+E430-E431","v":17723.586535099257},{"$f":"+F430-F431","v":15686.219296339259},14928.056788579259,14169.894280819259,13289.640041059258,11627.380346299256,9106.3203385392553,6335.2794807792543,3552.9269730192527,632.98246525925333,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,{"$f":"+BR430-BR431","v":-1.3869794202037156E-11},-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11,-1.3869794202037156E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":18644.722797859271},{"$f":"+E422-E423","v":921.13626275999945},{"$f":"+F422-F423","v":2037.3672387599991},{"$f":"+G422-G423","v":758.1625077599997},758.1625077599997,880.25423976000002,1662.2596947600014,2521.0600077600011,2771.040857760001,2782.3525077600016,2919.9445077599994,632.9824652592672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":15706.5071016578},"     Begin Cumulative Difference",{"$f":"+$C436","v":15706.5071016578},{"$f":"+E438","v":14020.380301657802},{"$f":"+F438","v":12334.253501657804},7918.9467016578046,6584.5299016578056,5250.1131016578065,3915.6963016578075,2581.2795016578084,1246.8627016578093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":-1686.1267999999991},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":-1686.1267999999991},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-4415.3067999999994},-1334.4167999999991,-1334.4167999999991,-1334.4167999999991,-1334.4167999999991,-1334.4167999999991,-1334.4167999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":14020.380301657802},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":12334.253501657804},7918.9467016578046,6584.5299016578056,5250.1131016578065,3915.6963016578075,2581.2795016578084,1246.8627016578093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":-1686.1267999999991},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":-1686.1267999999991},-4415.3067999999994,-1334.4167999999991,-1334.4167999999991,-1334.4167999999991,-1334.4167999999991,-1334.4167999999991,-1246.8627016578093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.38574999999999998},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.38574999999999998},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":-427.3488374599998},{"$f":"IF(F436=0,0,F439*$C441)","v":-427.3488374599998},{"$f":"IF(G436=0,0,G439*$C441)","v":-1119.05950846},-338.20793795999975,-338.20793795999975,-338.20793795999975,-338.20793795999975,-338.20793795999975,-316.01735173517181,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":-650.42341309999961},{"$f":"+F439*F440","v":-650.42341309999961},{"$f":"+G439*G440","v":-1703.2045980999997},-514.75128059999963,-514.75128059999963,-514.75128059999963,-514.75128059999975,-514.75128059999975,-480.97728716450001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":6058.7851144644965},"     Begin Cumulative DFIT",{"$f":"+C443","v":6058.7851144644965},{"$f":"+E444","v":5408.3617013644971},{"$f":"+F444","v":4757.9382882644977},3054.7336901644981,2539.9824095644985,2025.231128964499,1510.4798483644995,995.72856776449976,480.97728716450001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":5408.3617013644971},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":4757.9382882644977},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":3054.7336901644981},2539.9824095644985,2025.231128964499,1510.4798483644995,995.72856776449976,480.97728716450001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38574999999999998},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38574999999999998},0.38574999999999998,0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38574999999999998},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38574999999999998},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38574999999999998},0.38574999999999998,0.38575000000000004,0.38575000000000009,0.38575000000000009,0.38575000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":6058.7851144644965},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":5408.3617013644971},{"$f":"+E447+F442","v":4757.9382882644977},{"$f":"+F447+G442","v":3054.7336901644981},2539.9824095644985,2025.231128964499,1510.4798483644995,995.72856776449976,480.97728716450001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":3980.8142249151697},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":3553.46538745517},{"$f":"IF(F441<>0,+E448+F441,0)","v":3126.1165499951703},{"$f":"IF(G441<>0,+F448+G441,0)","v":2007.0570415351704},1668.8491035751706,1330.6411656151708,992.43322765517109,654.22528969517134,316.01735173517159,-2.2737367544323206E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":2077.9708895493268},{"$f":"+E451","v":1854.8963139093271},{"$f":"+F451","v":1631.8217382693274},1047.6766486293277,871.13330598932782,694.58996334932795,518.04662070932807,341.50327806932808,164.95993542932808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":223.07457563999981},{"$f":"+F441-F442","v":223.07457563999981},584.1450896399997,176.54334263999988,176.54334263999988,176.54334263999988,176.54334263999999,176.54334263999999,164.9599354293282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":2077.9708895493268},"     End Excess Deferred",{"$f":"+E449-E450","v":1854.8963139093271},{"$f":"+F449-F450","v":1631.8217382693274},1047.6766486293277,871.13330598932782,694.58996334932795,518.04662070932807,341.50327806932808,164.95993542932808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":2077.9708895493272},{"$f":"+E441-E442","v":223.07457563999981},{"$f":"+F441-F442","v":223.07457563999981},{"$f":"+G441-G442","v":584.1450896399997},176.54334263999988,176.54334263999988,176.54334263999988,176.54334263999999,176.54334263999999,164.9599354293282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":67513.144536487962},"     Begin Cumulative Difference",{"$f":"+$C455","v":67513.144536487962},{"$f":"+E457","v":69268.881736487965},{"$f":"+F457","v":66373.318936487965},63477.756136487966,56956.333336487965,55066.600536487967,53176.86773648797,48501.30493648797,42461.572136487972,36227.449336487975,26605.036536487976,16415.303736487978,6225.5709364879785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":1755.7371999999996},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":-2895.5627999999997},-2895.5627999999997,-6521.4228000000003,-1889.7327999999998,-1889.7327999999998,-4675.5627999999997,-6039.7327999999998,-6234.1227999999992,-9622.4128000000001,-10189.7328,-10189.7328,-10189.7328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":69268.881736487965},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":66373.318936487965},63477.756136487966,56956.333336487965,55066.600536487967,53176.86773648797,48501.30493648797,42461.572136487972,36227.449336487975,26605.036536487976,16415.303736487978,6225.5709364879785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":1755.7371999999996},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":-2895.5627999999997},-2895.5627999999997,-6521.4228000000003,-1889.7327999999998,-1889.7327999999998,-4675.5627999999997,-6039.7327999999998,-6234.1227999999992,-9622.4128000000001,-10189.7328,-10189.7328,-6225.5709364879785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0.25345000000000001},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0.38239663228657772},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0.38239663228657778},0.38239663228657772,0.38239663228657778,0.38239663228657778,0.38239663228657778,0.38239663228657778,0.38239663228657783,0.38239663228657778,0.38239663228657778,0.38239663228657772,0.38239663228657766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":444.99159333999989},{"$f":"IF(F455=0,0,F458*$C460)","v":-733.88039165999999},{"$f":"IF(G455=0,0,G458*$C460)","v":-733.88039165999999},-1652.8546086600002,-478.95277815999998,-478.95277815999998,-1185.0213916600001,-1530.7702781600001,-1580.0384236599998,-2438.8005241599999,-2582.5877781600002,-2582.5877781600002,-1577.8709538528783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":444.99159333999989},{"$f":"+F458*F459","v":-1107.2534632942932},{"$f":"+G458*G459","v":-1107.2534632942934},-2493.7701164369041,-722.62745864148496,-722.62745864148496,-1787.9194687644019,-2309.5734826307826,-2383.9075639809707,-3679.5782491912591,-3896.5195066200804,-3896.5195066200799,-2380.6373601741984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":26043.195504950228},"     Begin Cumulative DFIT",{"$f":"+C462","v":26043.195504950228},{"$f":"+E463","v":26488.187098290229},{"$f":"+F463","v":25380.933634995938},24273.680171701642,21779.91005526474,21057.282596623256,20334.655137981772,18546.735669217371,16237.162186586589,13853.254622605618,10173.676373414359,6277.1568667942784,2380.6373601741984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":26488.187098290229},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":25380.933634995938},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":24273.680171701642},21779.91005526474,21057.282596623256,20334.655137981772,18546.735669217371,16237.162186586589,13853.254622605618,10173.676373414359,6277.1568667942784,2380.6373601741984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0.38574999999999998},{"$f":"IF(F455=0,0,+F462/F455)","v":0.38239663228657772},{"$f":"IF(G455=0,0,+G462/G455)","v":0.38239663228657778},0.38239663228657772,0.38239663228657778,0.38239663228657778,0.38239663228657778,0.38239663228657778,0.38239663228657783,0.38239663228657778,0.38239663228657778,0.38239663228657772,0.38239663228657766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0.38239663228657772},{"$f":"IF(F457=0,0,+F463/F457)","v":0.38239663228657778},{"$f":"IF(G457=0,0,+G463/G457)","v":0.38239663228657772},0.38239663228657778,0.38239663228657778,0.38239663228657778,0.38239663228657778,0.38239663228657783,0.38239663228657778,0.38239663228657778,0.38239663228657772,0.38239663228657766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":26043.195504950228},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":26488.187098290229},{"$f":"+E466+F461","v":25380.933634995938},{"$f":"+F466+G461","v":24273.680171701642},21779.91005526474,21057.282596623256,20334.655137981772,18546.735669217371,16237.162186586589,13853.254622605618,10173.676373414359,6277.1568667942784,2380.6373601741984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":17111.206482772875},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":17556.198076112876},{"$f":"IF(F460<>0,+E467+F460,0)","v":16822.317684452875},{"$f":"IF(G460<>0,+F467+G460,0)","v":16088.437292792874},14435.582684132874,13956.629905972874,13477.677127812873,12292.655736152872,10761.885457992872,9181.8470343328718,6743.0465101728714,4160.4587320128712,1577.870953852871,-7.2759576141834259E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":8931.989022177353},{"$f":"+E470","v":8931.989022177353},{"$f":"+F470","v":8558.6159505430605},8185.2428789087671,7344.3273711318634,7100.6526906503786,6856.9780101688939,6254.0799330644923,5475.2767285937098,4671.4075882727393,3430.6298632414801,2116.6981347813999,802.76640632132012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":373.37307163429318},373.37307163429341,840.91550777690395,243.67468048148498,243.67468048148498,602.89807710440186,778.80320447078248,803.86914032097093,1240.7777250312593,1313.9317284600802,1313.9317284600797,802.76640632132012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":8931.989022177353},"     End Excess Deferred",{"$f":"+E468-E469","v":8931.989022177353},{"$f":"+F468-F469","v":8558.6159505430605},8185.2428789087671,7344.3273711318634,7100.6526906503786,6856.9780101688939,6254.0799330644923,5475.2767285937098,4671.4075882727393,3430.6298632414801,2116.6981347813999,802.76640632132012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":8931.9890221773549},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":373.37307163429318},{"$f":"+G460-G461","v":373.37307163429341},840.91550777690395,243.67468048148498,243.67468048148498,602.89807710440186,778.80320447078248,803.86914032097093,1240.7777250312593,1313.9317284600802,1313.9317284600797,802.76640632132012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":29670.562624662693},"     Begin Cumulative Difference",{"$f":"+$C474","v":29670.562624662693},{"$f":"+E476","v":34663.341424662693},{"$f":"+F476","v":35661.900224662691},34263.919024662689,32865.937824662687,29670.566624662686,28827.795424662687,27985.024224662688,27142.253024662688,24025.261824662688,19032.490624662689,14039.71942466269,9046.9482246626903,4054.1770246626902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":4992.7787999999991},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":998.55879999999979},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":-1397.9812000000002},-1397.9812000000002,-3195.3712,-842.77120000000014,-842.77120000000014,-842.77120000000014,-3116.9912000000004,-4992.7712000000001,-4992.7712000000001,-4992.7712000000001,-4992.7712000000001,-4992.7712000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":34663.341424662693},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":35661.900224662691},34263.919024662689,32865.937824662687,29670.566624662686,28827.795424662687,27985.024224662688,27142.253024662688,24025.261824662688,19032.490624662689,14039.71942466269,9046.9482246626903,4054.1770246626902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":4992.7787999999991},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":998.55879999999979},-1397.9812000000002,-1397.9812000000002,-3195.3712,-842.77120000000014,-842.77120000000014,-842.77120000000014,-3116.9912000000004,-4992.7712000000001,-4992.7712000000001,-4992.7712000000001,-4992.7712000000001,-4054.1770246626902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.36352308669794819},0.36352308669794819,0.36352308669794819,0.36352308669794825,0.36352308669794825,0.36352308669794825,0.36352308669794819,0.36352308669794819,0.36352308669794819,0.36352308669794825,0.36352308669794819,0.36352308669794814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":1265.4197868599999},{"$f":"IF(F474=0,0,F477*$C479)","v":253.08472785999996},{"$f":"IF(G474=0,0,G477*$C479)","v":-354.31833514000004},-354.31833514000004,-809.86683063999999,-213.60036064000005,-213.60036064000005,-213.60036064000005,-790.00141964000011,-1265.4178606400001,-1265.4178606400001,-1265.4178606400001,-1265.4178606400001,-1027.5311669007588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":1265.4197868599999},{"$f":"+F477*F478","v":253.08472785999996},{"$f":"+G477*G478","v":-508.19844096970172},-508.19844096970172,-1161.5912017697267,-306.36678800413392,-306.36678800413392,-306.36678800413392,-1133.0982622343417,-1814.9875978006189,-1814.9875978006189,-1814.9875978006191,-1814.9875978006189,-1473.7869460252846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":11445.419532463633},"     Begin Cumulative DFIT",{"$f":"+C481","v":11445.419532463633},{"$f":"+E482","v":12710.839319323633},{"$f":"+F482","v":12963.924047183633},12455.725606213931,11947.52716524423,10785.935963474503,10479.569175470369,10173.202387466235,9866.8355994621015,8733.7373372277598,6918.7497394271413,5103.7621416265229,3288.7745438259035,1473.7869460252846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":12710.839319323633},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":12963.924047183633},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":12455.725606213931},11947.52716524423,10785.935963474503,10479.569175470369,10173.202387466235,9866.8355994621015,8733.7373372277598,6918.7497394271413,5103.7621416265229,3288.7745438259035,1473.7869460252846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.36669399996966168},{"$f":"IF(G474=0,0,+G481/G474)","v":0.36352308669794819},0.36352308669794819,0.36352308669794819,0.36352308669794825,0.36352308669794825,0.36352308669794825,0.36352308669794819,0.36352308669794819,0.36352308669794819,0.36352308669794825,0.36352308669794819,0.36352308669794814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.36669399996966168},{"$f":"IF(F476=0,0,+F482/F476)","v":0.36352308669794819},{"$f":"IF(G476=0,0,+G482/G476)","v":0.36352308669794819},0.36352308669794819,0.36352308669794825,0.36352308669794825,0.36352308669794825,0.36352308669794819,0.36352308669794819,0.36352308669794819,0.36352308669794825,0.36352308669794819,0.36352308669794814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":11445.419532463633},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":12710.839319323633},{"$f":"+E485+F480","v":12963.924047183633},{"$f":"+F485+G480","v":12455.725606213931},11947.52716524423,10785.935963474503,10479.569175470369,10173.202387466235,9866.8355994621015,8733.7373372277598,6918.7497394271413,5103.7621416265229,3288.7745438259035,1473.7869460252846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":7520.0040972207598},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":8785.4238840807593},{"$f":"IF(F479<>0,+E486+F479,0)","v":9038.5086119407588},{"$f":"IF(G479<>0,+F486+G479,0)","v":8684.1902768007585},8329.8719416607582,7520.0051110207587,7306.4047503807587,7092.8043897407588,6879.2040291007588,6089.202609460759,4823.784748820759,3558.3668881807589,2292.9490275407588,1027.5311669007588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":3925.4154352428732},{"$f":"+E489","v":3925.4154352428732},{"$f":"+F489","v":3925.4154352428732},3771.5353294131714,3617.6552235834697,3265.9308524537428,3173.1644250896088,3080.3979977254749,2987.6315703613409,2644.5347277669994,2094.9649906063805,1545.3952534457617,995.82551628514261,446.25577912452377,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,{"$f":"+BR489","v":-2.0463630789890885E-12},-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},153.88010582970168,153.88010582970168,351.72437112972671,92.766427364133875,92.766427364133875,92.766427364133875,343.09684259434164,549.56973716061884,549.56973716061884,549.56973716061907,549.56973716061884,446.25577912452582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":3925.4154352428732},"     End Excess Deferred",{"$f":"+E487-E488","v":3925.4154352428732},{"$f":"+F487-F488","v":3925.4154352428732},3771.5353294131714,3617.6552235834697,3265.9308524537428,3173.1644250896088,3080.3979977254749,2987.6315703613409,2644.5347277669994,2094.9649906063805,1545.3952534457617,995.82551628514261,446.25577912452377,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,{"$f":"+BR487-BR488","v":-2.0463630789890885E-12},-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12,-2.0463630789890885E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":3925.415435242875},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":153.88010582970168},153.88010582970168,351.72437112972671,92.766427364133875,92.766427364133875,92.766427364133875,343.09684259434164,549.56973716061884,549.56973716061884,549.56973716061907,549.56973716061884,446.25577912452582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":40918.668776999984},{"$f":"SUM(E493:CI493)","v":40918.668777000006},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1622.7871430399994},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":3490.4754846742917},2726.2213735039941,2786.1620626466056,2508.8572326512121,3031.9047438856205,4249.9284535085371,4675.8144308749179,4950.9390247446427,4717.001508363056,2496.4839308799665,1863.5014656206988,1352.336143481939,446.25577912452582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1622.7871430399991},{"$f":"SUM(F498:F518)","v":3490.4754846742917},2726.2213735039945,2786.1620626466051,2508.8572326512121,3031.9047438856205,4249.9284535085371,4675.814430874917,4950.9390247446427,4717.0015083630569,2496.4839308799665,1863.5014656206988,1352.336143481939,446.25577912452582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":478.57630463999999},{"$f":"+F414","v":856.66059863999976},856.66059863999976,856.66059864000022,856.66059864000022,856.66059864000022,856.66059864000022,856.66059864000022,856.66059864000022,6.7095384111790057,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":921.13626275999945},{"$f":"+F433","v":2037.3672387599991},758.1625077599997,758.1625077599997,880.25423976000002,1662.2596947600014,2521.0600077600011,2771.040857760001,2782.3525077600016,2919.9445077599994,632.9824652592672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":223.07457563999981},{"$f":"+F452","v":223.07457563999981},584.1450896399997,176.54334263999988,176.54334263999988,176.54334263999988,176.54334263999999,176.54334263999999,164.9599354293282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":373.37307163429318},373.37307163429341,840.91550777690395,243.67468048148498,243.67468048148498,602.89807710440186,778.80320447078248,803.86914032097093,1240.7777250312593,1313.9317284600802,1313.9317284600797,802.76640632132012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},153.88010582970168,153.88010582970168,351.72437112972671,92.766427364133875,92.766427364133875,92.766427364133875,343.09684259434164,549.56973716061884,549.56973716061884,549.56973716061907,549.56973716061884,446.25577912452582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3923","index":33,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"3924","index":34,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"393","index":35,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"394","index":36,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"395","index":37,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"396","index":38,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":0}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":0},null,{"$f":"SUM(D11:D31)","v":0},null,{"$f":"SUM(F11:F31)","v":0},{"$f":"SUM(G11:G31)","v":0},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AY38:AY58)","v":0},{"$f":"SUM(AZ38:AZ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":0},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":0},{"$f":"SUM(F67:F88)","v":0},{"$f":"SUM(G67:G88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"397","index":39,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":29843.028747000011}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":29843.028746999997},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":29843.028746999997}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":250169.55},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":262757.64},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7.0000000000000007E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":202044.34},0.80762962558792628,202044.34,8,14143.103800000001,113144.83040000001,88899.50959999999,137734.35503036753,0.52418782201867664]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":-38643.880000000005},-0.15447075793197057,-38643.880000000005,7,-2705.0716000000007,-18935.501200000006,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":86769.09},0.34684113234404429,86769.09,1,6073.8362999999999,6073.8362999999999,80695.253700000001,125023.2849696325,0.47581217798132336]
["Total",{"$f":"SUM(B11:B31)","v":250169.55},null,{"$f":"SUM(D11:D31)","v":250169.55},null,{"$f":"SUM(F11:F31)","v":17511.8685},{"$f":"SUM(G11:G31)","v":100283.1655},{"$f":"SUM(H11:H31)","v":169594.76329999999},{"$f":"SUM(I11:I31)","v":262757.64}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,137734.35503036753,null,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,14143.103800000001,{"$f":"+$F24","v":14143.103800000001}]
[{"$f":"A51+1","v":2011},null,0,null,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,{"$f":"+$F25","v":-2705.0716000000007},-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007,-2705.0716000000007]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,125023.2849696325,null,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999,6073.8362999999999]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":262757.64},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":17511.8685},17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,{"$f":"SUM(AZ38:AZ58)","v":17511.8685},17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685,17511.8685]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":37186.749999999993},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":10624.79},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":7589.13},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":5420.81},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3872.01},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3872},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":3872.01},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1936},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":37186.749999999993},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":10624.79},{"$f":"SUM(F67:F88)","v":7589.13},{"$f":"SUM(G67:G88)","v":5420.81},3872.01,3872,3872.01,1936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":137734.35503036753},"     Begin Cumulative Difference",{"$f":"+$C341","v":137734.35503036753},{"$f":"+E343","v":123591.25123036753},{"$f":"+F343","v":109448.14743036753},95305.043630367538,81161.939830367541,67018.836030367544,52875.732230367546,38732.628430367549,24589.524630367549,10446.420830367548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":-14143.103800000001},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":-14143.103800000001},-14143.103800000001,-14143.103800000001,-14143.103800000001,-14143.103800000001,-14143.103800000001,-14143.103800000001,-14143.103800000001,-14143.103800000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":123591.25123036753},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":109448.14743036753},95305.043630367538,81161.939830367541,67018.836030367544,52875.732230367546,38732.628430367549,24589.524630367549,10446.420830367548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":-14143.103800000001},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":-14143.103800000001},-14143.103800000001,-14143.103800000001,-14143.103800000001,-14143.103800000001,-14143.103800000001,-14143.103800000001,-14143.103800000001,-10446.420830367548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0.38574999999999998},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0.38574999999999998},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":-3584.5696581100001},{"$f":"IF(F341=0,0,F344*$C346)","v":-3584.5696581100001},{"$f":"IF(G341=0,0,G344*$C346)","v":-3584.5696581100001},-3584.5696581100001,-3584.5696581100001,-3584.5696581100001,-3584.5696581100001,-3584.5696581100001,-3584.5696581100001,-2647.6453594566551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":-5455.7022908500003},{"$f":"+F344*F345","v":-5455.7022908500003},{"$f":"+G344*G345","v":-5455.7022908499994},-5455.7022908499994,-5455.7022908499985,-5455.7022908499976,-5455.7022908499976,-5455.7022908499976,-5455.7022908499985,-4029.7068353142804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":53131.02745296427},"     Begin Cumulative DFIT",{"$f":"+C348","v":53131.02745296427},{"$f":"+E349","v":47675.32516211427},{"$f":"+F349","v":42219.62287126427},36763.920580414269,31308.218289564269,25852.515998714269,20396.813707864272,14941.111417014276,9485.4091261642789,4029.7068353142804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":47675.32516211427},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":42219.62287126427},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":36763.920580414269},31308.218289564269,25852.515998714269,20396.813707864272,14941.111417014276,9485.4091261642789,4029.7068353142804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0.38574999999999998},{"$f":"IF(F341=0,0,+F348/F341)","v":0.38574999999999998},{"$f":"IF(G341=0,0,+G348/G341)","v":0.38574999999999993},0.38574999999999993,0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0.38574999999999998},{"$f":"IF(F343=0,0,+F349/F343)","v":0.38574999999999993},{"$f":"IF(G343=0,0,+G349/G343)","v":0.38574999999999993},0.38574999999999987,0.38574999999999982,0.38574999999999982,0.38574999999999982,0.38574999999999987,0.38574999999999987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":53131.02745296427},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":47675.32516211427},{"$f":"+E352+F347","v":42219.62287126427},{"$f":"+F352+G347","v":36763.920580414269},31308.218289564269,25852.515998714269,20396.813707864272,14941.111417014276,9485.4091261642789,4029.7068353142804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":34908.772282446655},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":31324.202624336656},{"$f":"IF(F346<>0,+E353+F346,0)","v":27739.632966226658},{"$f":"IF(G346<>0,+F353+G346,0)","v":24155.06330811666},20570.493650006661,16985.923991896663,13401.354333786663,9816.784675676663,6232.2150175666629,2647.6453594566628,7.73070496506989E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":18222.255170517616},{"$f":"+E356","v":16351.122537777615},{"$f":"+F356","v":14479.989905037615},12608.857272297617,10737.724639557619,8866.5920068176201,6995.4593740776227,5124.3267413376252,3253.1941085976277,1382.0614758576294,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,{"$f":"+BR356","v":4.0927261579781771E-12},4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":1871.1326327400002},{"$f":"+F346-F347","v":1871.1326327400002},1871.1326327399993,1871.1326327399993,1871.1326327399984,1871.1326327399975,1871.1326327399975,1871.1326327399975,1871.1326327399984,1382.0614758576253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":18222.255170517616},"     End Excess Deferred",{"$f":"+E354-E355","v":16351.122537777615},{"$f":"+F354-F355","v":14479.989905037615},12608.857272297617,10737.724639557619,8866.5920068176201,6995.4593740776227,5124.3267413376252,3253.1941085976277,1382.0614758576294,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,{"$f":"+BR354-BR355","v":4.0927261579781771E-12},4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12,4.0927261579781771E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":18222.255170517616},{"$f":"+E346-E347","v":1871.1326327400002},{"$f":"+F346-F347","v":1871.1326327400002},{"$f":"+G346-G347","v":1871.1326327399993},1871.1326327399993,1871.1326327399984,1871.1326327399975,1871.1326327399975,1871.1326327399975,1871.1326327399984,1382.0614758576253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":87836.534969632514},"     Begin Cumulative Difference",{"$f":"+$C474","v":87836.534969632514},{"$f":"+E476","v":92387.488669632512},{"$f":"+F476","v":93902.782369632507},93249.756069632509,91047.929769632508,88846.093469632513,86644.267169632512,82506.430869632517,76432.594569632522,70358.758269632526,64284.921969632524,58211.085669632521,52137.249369632518,46063.413069632516,39989.576769632513,33915.74046963251,27841.904169632511,21768.067869632512,15694.231569632513,9620.3952696325141,3546.5589696325142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":4550.9537000000009},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":1515.2937000000002},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":-653.02629999999954},-2201.8262999999997,-2201.8362999999999,-2201.8262999999997,-4137.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":92387.488669632512},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":93902.782369632507},93249.756069632509,91047.929769632508,88846.093469632513,86644.267169632512,82506.430869632517,76432.594569632522,70358.758269632526,64284.921969632524,58211.085669632521,52137.249369632518,46063.413069632516,39989.576769632513,33915.74046963251,27841.904169632511,21768.067869632512,15694.231569632513,9620.3952696325141,3546.5589696325142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":4550.9537000000009},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":1515.2937000000002},-653.02629999999954,-2201.8262999999997,-2201.8362999999999,-2201.8262999999997,-4137.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-6073.8362999999999,-3546.5589696325142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0.25345000000000001},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0.25345000000000001},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0.37720324014084233},0.37720324014084239,0.37720324014084239,0.37720324014084239,0.37720324014084239,0.37720324014084233,0.37720324014084233,0.37720324014084228,0.37720324014084233,0.37720324014084228,0.37720324014084228,0.37720324014084233,0.37720324014084239,0.37720324014084244,0.37720324014084239,0.37720324014084239,0.37720324014084239,0.37720324014084233,0.37720324014084233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":1153.4392152650003},{"$f":"IF(F474=0,0,F477*$C479)","v":384.05118826500006},{"$f":"IF(G474=0,0,G477*$C479)","v":-165.50951573499989},-558.05287573499993,-558.05541023499995,-558.05287573499993,-1048.734610235,-1539.413810235,-1539.413810235,-1539.413810235,-1539.413810235,-1539.413810235,-1539.413810235,-1539.413810235,-1539.413810235,-1539.413810235,-1539.413810235,-1539.413810235,-1539.413810235,-1539.413810235,-898.87537085336078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":1153.4392152650003},{"$f":"+F477*F478","v":384.05118826500006},{"$f":"+G477*G478","v":-246.32363625718557},-830.53601458732237,-830.53978661972383,-830.53601458732237,-1560.8052595323948,-2291.0707324450655,-2291.0707324450655,-2291.070732445065,-2291.0707324450655,-2291.070732445065,-2291.070732445065,-2291.0707324450655,-2291.0707324450655,-2291.0707324450659,-2291.0707324450655,-2291.0707324450655,-2291.0707324450655,-2291.0707324450655,-1337.7735346959516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":33882.943364535742},"     Begin Cumulative DFIT",{"$f":"+C481","v":33882.943364535742},{"$f":"+E482","v":35036.382579800746},{"$f":"+F482","v":35420.433768065748},35174.110131808564,34343.574117221244,33513.03433060152,32682.498316014196,31121.693056481803,28830.622324036736,26539.551591591669,24248.480859146606,21957.410126701539,19666.339394256473,17375.268661811409,15084.197929366344,12793.127196921279,10502.056464476213,8210.9857320311476,5919.9149995860826,3628.8442671410171,1337.7735346959516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":35036.382579800746},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":35420.433768065748},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":35174.110131808564},34343.574117221244,33513.03433060152,32682.498316014196,31121.693056481803,28830.622324036736,26539.551591591669,24248.480859146606,21957.410126701539,19666.339394256473,17375.268661811409,15084.197929366344,12793.127196921279,10502.056464476213,8210.9857320311476,5919.9149995860826,3628.8442671410171,1337.7735346959516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0.38574999999999998},{"$f":"IF(F474=0,0,+F481/F474)","v":0.37923297931700461},{"$f":"IF(G474=0,0,+G481/G474)","v":0.37720324014084233},0.37720324014084239,0.37720324014084239,0.37720324014084239,0.37720324014084239,0.37720324014084233,0.37720324014084233,0.37720324014084228,0.37720324014084233,0.37720324014084228,0.37720324014084228,0.37720324014084233,0.37720324014084239,0.37720324014084244,0.37720324014084239,0.37720324014084239,0.37720324014084239,0.37720324014084233,0.37720324014084233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0.37923297931700461},{"$f":"IF(F476=0,0,+F482/F476)","v":0.37720324014084233},{"$f":"IF(G476=0,0,+G482/G476)","v":0.37720324014084239},0.37720324014084239,0.37720324014084239,0.37720324014084239,0.37720324014084233,0.37720324014084233,0.37720324014084228,0.37720324014084233,0.37720324014084228,0.37720324014084228,0.37720324014084233,0.37720324014084239,0.37720324014084244,0.37720324014084239,0.37720324014084239,0.37720324014084239,0.37720324014084233,0.37720324014084233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":33882.943364535742},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":35036.382579800746},{"$f":"+E485+F480","v":35420.433768065748},{"$f":"+F485+G480","v":35174.110131808564},34343.574117221244,33513.03433060152,32682.498316014196,31121.693056481803,28830.622324036736,26539.551591591669,24248.480859146606,21957.410126701539,19666.339394256473,17375.268661811409,15084.197929366344,12793.127196921279,10502.056464476213,8210.9857320311476,5919.9149995860826,3628.8442671410171,1337.7735346959516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":22262.169788053361},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":23415.609003318361},{"$f":"IF(F479<>0,+E486+F479,0)","v":23799.66019158336},{"$f":"IF(G479<>0,+F486+G479,0)","v":23634.150675848359},23076.097800113359,22518.042389878359,21959.989514143359,20911.254903908361,19371.84109367336,17832.427283438359,16293.013473203358,14753.599662968358,13214.185852733357,11674.772042498356,10135.358232263356,8595.9444220283549,7056.5306117933551,5517.1168015583553,3977.7029913233555,2438.2891810883557,898.87537085335566,-5.1159076974727213E-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,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":11620.773576482381},{"$f":"+E489","v":11620.773576482381},{"$f":"+F489","v":11620.773576482381},11539.959455960196,11267.476317107874,10994.99194072315,10722.508801870828,10210.438152573433,9458.7812303633673,8707.1243081533012,7955.467385943236,7203.8104637331708,6452.1535415231056,5700.4966193130404,4948.8396971029752,4197.1827748929099,3445.5258526828438,2693.8689304727786,1942.2120082627132,1190.5550860526478,438.89816384258233,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,{"$f":"+BR489","v":-8.5265128291212022E-12},-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},80.814120522185675,272.48313885232244,272.48437638472387,272.48313885232244,512.07064929739477,751.65692221006543,751.65692221006543,751.65692221006498,751.65692221006543,751.65692221006498,751.65692221006498,751.65692221006543,751.65692221006543,751.65692221006589,751.65692221006543,751.65692221006543,751.65692221006543,751.65692221006543,438.89816384259086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":11620.773576482381},"     End Excess Deferred",{"$f":"+E487-E488","v":11620.773576482381},{"$f":"+F487-F488","v":11620.773576482381},11539.959455960196,11267.476317107874,10994.99194072315,10722.508801870828,10210.438152573433,9458.7812303633673,8707.1243081533012,7955.467385943236,7203.8104637331708,6452.1535415231056,5700.4966193130404,4948.8396971029752,4197.1827748929099,3445.5258526828438,2693.8689304727786,1942.2120082627132,1190.5550860526478,438.89816384258233,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,{"$f":"+BR487-BR488","v":-8.5265128291212022E-12},-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12,-8.5265128291212022E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":11620.773576482392},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":80.814120522185675},272.48313885232244,272.48437638472387,272.48313885232244,512.07064929739477,751.65692221006543,751.65692221006543,751.65692221006498,751.65692221006543,751.65692221006498,751.65692221006498,751.65692221006543,751.65692221006543,751.65692221006589,751.65692221006543,751.65692221006543,751.65692221006543,751.65692221006543,438.89816384259086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":29843.028746999997},{"$f":"SUM(E493:CI493)","v":29843.028747000011},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":1871.1326327400002},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":1871.1326327400002},1951.946753262185,2143.6157715923218,2143.6170091247222,2143.61577159232,2383.2032820373925,2622.7895549500627,2622.7895549500636,2133.71839806769,751.65692221006543,751.65692221006498,751.65692221006498,751.65692221006543,751.65692221006543,751.65692221006589,751.65692221006543,751.65692221006543,751.65692221006543,751.65692221006543,438.89816384259086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":1871.1326327400002},{"$f":"SUM(F498:F518)","v":1871.1326327400002},1951.946753262185,2143.6157715923218,2143.6170091247222,2143.61577159232,2383.2032820373925,2622.7895549500627,2622.7895549500636,2133.71839806769,751.65692221006543,751.65692221006498,751.65692221006498,751.65692221006543,751.65692221006543,751.65692221006589,751.65692221006543,751.65692221006543,751.65692221006543,751.65692221006543,438.89816384259086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":1871.1326327400002},{"$f":"+F357","v":1871.1326327400002},1871.1326327399993,1871.1326327399993,1871.1326327399984,1871.1326327399975,1871.1326327399975,1871.1326327399975,1871.1326327399984,1382.0614758576253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},80.814120522185675,272.48313885232244,272.48437638472387,272.48313885232244,512.07064929739477,751.65692221006543,751.65692221006543,751.65692221006498,751.65692221006543,751.65692221006498,751.65692221006498,751.65692221006543,751.65692221006543,751.65692221006589,751.65692221006543,751.65692221006543,751.65692221006543,751.65692221006543,438.89816384259086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"398","index":40,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":5987.7802530000145}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":5987.780252999999},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":1.546140993013978E-11},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":5987.7802529999999}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":36332.449999999997},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":50158.740000000005},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":4.5999999999999999E-2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,15,0,0,0,0,0]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,13,0,0,0,0,0]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,12,0,0,0,0,0]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,10,0,0,0,0,0]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":13077.57},0.35994187014638429,13077.57,4,601.56822,2406.27288,10671.297119999999,17425.489259336144,0.34740683795757515]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":23254.879999999997},0.64005812985361565,23254.879999999997,3,1069.7244799999999,3209.1734399999996,20045.706559999999,32733.250740663858,0.65259316204242479]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":36332.449999999997},null,{"$f":"SUM(D11:D31)","v":36332.449999999997},null,{"$f":"SUM(F11:F31)","v":1671.2927},{"$f":"SUM(G11:G31)","v":5615.4463199999991},{"$f":"SUM(H11:H31)","v":30717.003679999998},{"$f":"SUM(I11:I31)","v":50158.740000000005}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F17","v":0},0,0,0]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,17425.489259336144,null,{"$f":"+$F28","v":601.56822},601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822,601.56822]
[2015,null,32733.250740663858,null,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999,1069.7244799999999]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":50158.740000000005},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":1671.2927},1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,{"$f":"SUM(AY38:AY58)","v":1671.2927},{"$f":"SUM(AZ38:AZ58)","v":1671.2927},1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927,1671.2927]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":1330.53},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":717.45},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":613.08000000000004},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3569.0999999999995},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1427.66},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":1312.64},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":828.8},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":4899.6299999999992},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":2145.11},{"$f":"SUM(F67:F88)","v":1925.7200000000003},{"$f":"SUM(G67:G88)","v":828.8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":16094.959259336143},"     Begin Cumulative Difference",{"$f":"+$C417","v":16094.959259336143},{"$f":"+E419","v":16210.841039336143},{"$f":"+F419","v":16222.352819336144},15620.784599336144,15019.216379336145,14417.648159336146,13816.079939336147,13214.511719336148,12612.943499336148,12011.375279336149,11409.80705933615,10808.238839336151,10206.670619336152,9605.1023993361523,9003.5341793361531,8401.9659593361539,7800.3977393361538,7198.8295193361537,6597.2612993361536,5995.6930793361535,5394.1248593361533,4792.5566393361532,4190.9884193361531,3589.420199336153,2987.8519793361529,2386.2837593361528,1784.7155393361527,1183.1473193361526,581.57909933615258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":115.88178000000005},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":11.511780000000044},-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":16210.841039336143},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":16222.352819336144},15620.784599336144,15019.216379336145,14417.648159336146,13816.079939336147,13214.511719336148,12612.943499336148,12011.375279336149,11409.80705933615,10808.238839336151,10206.670619336152,9605.1023993361523,9003.5341793361531,8401.9659593361539,7800.3977393361538,7198.8295193361537,6597.2612993361536,5995.6930793361535,5394.1248593361533,4792.5566393361532,4190.9884193361531,3589.420199336153,2987.8519793361529,2386.2837593361528,1784.7155393361527,1183.1473193361526,581.57909933615258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":115.88178000000005},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":11.511780000000044},-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-601.56822,-581.57909933615258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0.25345000000000001},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0.25345000000000001},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0.3847110528031476},0.3847110528031476,0.3847110528031476,0.3847110528031476,0.3847110528031476,0.3847110528031476,0.3847110528031476,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.3847110528031476,0.3847110528031476,0.38471105280314755,0.3847110528031476,0.38471105280314766,0.38471105280314766,0.38471105280314771,0.38471105280314777,0.38471105280314777,0.38471105280314782,0.38471105280314788,0.38471105280314782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":29.370237141000015},{"$f":"IF(F417=0,0,F420*$C422)","v":2.9176606410000114},{"$f":"IF(G417=0,0,G420*$C422)","v":-152.46746535900002},-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-152.46746535900002,-147.40122272674787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":29.370237141000015},{"$f":"+F420*F421","v":2.9176606410000114},{"$f":"+G420*G421","v":-231.42994324911552},-231.42994324911552,-231.42994324911552,-231.42994324911552,-231.42994324911552,-231.42994324911552,-231.42994324911552,-231.42994324911547,-231.42994324911547,-231.42994324911547,-231.42994324911547,-231.42994324911547,-231.42994324911547,-231.42994324911547,-231.42994324911547,-231.42994324911552,-231.42994324911552,-231.42994324911547,-231.42994324911552,-231.42994324911555,-231.42994324911555,-231.42994324911558,-231.42994324911561,-231.42994324911561,-231.42994324911564,-231.42994324911567,-223.73990759391774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":6208.6305342889173},"     Begin Cumulative DFIT",{"$f":"+C424","v":6208.6305342889173},{"$f":"+E425","v":6238.0007714299172},{"$f":"+F425","v":6240.9184320709173},6009.4884888218021,5778.0585455726869,5546.6286023235716,5315.1986590744564,5083.7687158253411,4852.3387725762259,4620.9088293271107,4389.4788860779954,4158.0489428288802,3926.6189995797649,3695.1890563306497,3463.7591130815345,3232.3291698324192,3000.899226583304,2769.4692833341887,2538.039340085073,2306.6093968359573,2075.1794535868421,1843.7495103377266,1612.3195670886112,1380.8896238394957,1149.4596805903802,918.02973734126465,686.59979409214907,455.16985084303343,223.73990759391776,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,{"$f":"+BR425","v":2.8421709430404007E-14},2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":6238.0007714299172},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":6240.9184320709173},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":6009.4884888218021},5778.0585455726869,5546.6286023235716,5315.1986590744564,5083.7687158253411,4852.3387725762259,4620.9088293271107,4389.4788860779954,4158.0489428288802,3926.6189995797649,3695.1890563306497,3463.7591130815345,3232.3291698324192,3000.899226583304,2769.4692833341887,2538.039340085073,2306.6093968359573,2075.1794535868421,1843.7495103377266,1612.3195670886112,1380.8896238394957,1149.4596805903802,918.02973734126465,686.59979409214907,455.16985084303343,223.73990759391776,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":2.8421709430404007E-14},2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14,2.8421709430404007E-14]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0.38574999999999998},{"$f":"IF(F417=0,0,+F424/F417)","v":0.38480426501581266},{"$f":"IF(G417=0,0,+G424/G417)","v":0.3847110528031476},0.3847110528031476,0.3847110528031476,0.3847110528031476,0.3847110528031476,0.3847110528031476,0.3847110528031476,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.3847110528031476,0.3847110528031476,0.38471105280314755,0.3847110528031476,0.38471105280314766,0.38471105280314766,0.38471105280314771,0.38471105280314777,0.38471105280314777,0.38471105280314782,0.38471105280314788,0.38471105280314782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0.38480426501581266},{"$f":"IF(F419=0,0,+F425/F419)","v":0.3847110528031476},{"$f":"IF(G419=0,0,+G425/G419)","v":0.3847110528031476},0.3847110528031476,0.3847110528031476,0.3847110528031476,0.3847110528031476,0.3847110528031476,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.38471105280314755,0.3847110528031476,0.3847110528031476,0.38471105280314755,0.3847110528031476,0.38471105280314766,0.38471105280314766,0.38471105280314771,0.38471105280314777,0.38471105280314777,0.38471105280314782,0.38471105280314788,0.38471105280314782,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":6208.6305342889173},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":6238.0007714299172},{"$f":"+E428+F423","v":6240.9184320709173},{"$f":"+F428+G423","v":6009.4884888218021},5778.0585455726869,5546.6286023235716,5315.1986590744564,5083.7687158253411,4852.3387725762259,4620.9088293271107,4389.4788860779954,4158.0489428288802,3926.6189995797649,3695.1890563306497,3463.7591130815345,3232.3291698324192,3000.899226583304,2769.4692833341887,2538.039340085073,2306.6093968359573,2075.1794535868421,1843.7495103377266,1612.3195670886112,1380.8896238394957,1149.4596805903802,918.02973734126465,686.59979409214907,455.16985084303343,223.73990759391776,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":4079.2674242787457},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":4108.6376614197461},{"$f":"IF(F422<>0,+E429+F422,0)","v":4111.5553220607462},{"$f":"IF(G422<>0,+F429+G422,0)","v":3959.0878567017462},3806.6203913427462,3654.1529259837462,3501.6854606247462,3349.2179952657461,3196.7505299067461,3044.2830645477461,2891.8155991887461,2739.3481338297461,2586.8806684707461,2434.413203111746,2281.945737752746,2129.478272393746,1977.010807034746,1824.543341675746,1672.075876316746,1519.6084109577459,1367.1409455987459,1214.6734802397459,1062.2060148807459,909.73854952174588,757.27108416274586,604.80361880374585,452.33615344474583,299.86868808574582,147.4012227267458,-2.0747847884194925E-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,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":2129.3631100101716},{"$f":"+E432","v":2129.3631100101716},{"$f":"+F432","v":2129.3631100101716},2050.4006321200559,1971.4381542299404,1892.475676339825,1813.5131984497095,1734.5507205595941,1655.5882426694786,1576.6257647793632,1497.6632868892477,1418.7008089991323,1339.7383311090168,1260.7758532189014,1181.8133753287859,1102.8508974386705,1023.888419548555,944.92594165843957,865.96346376832412,787.00098587820867,708.03850798809322,629.07603009797776,550.1135522078622,471.15107431774663,392.18859642763107,313.2261185375155,234.26364064739991,155.30116275728429,76.338684867168638,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,{"$f":"+BR432","v":-1.2221335055073723E-12},-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115508,78.962477890115508,78.962477890115451,78.962477890115508,78.962477890115537,78.962477890115537,78.962477890115565,78.962477890115593,78.962477890115593,78.962477890115622,78.96247789011565,76.33868486716986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":2129.3631100101716},"     End Excess Deferred",{"$f":"+E430-E431","v":2129.3631100101716},{"$f":"+F430-F431","v":2129.3631100101716},2050.4006321200559,1971.4381542299404,1892.475676339825,1813.5131984497095,1734.5507205595941,1655.5882426694786,1576.6257647793632,1497.6632868892477,1418.7008089991323,1339.7383311090168,1260.7758532189014,1181.8133753287859,1102.8508974386705,1023.888419548555,944.92594165843957,865.96346376832412,787.00098587820867,708.03850798809322,629.07603009797776,550.1135522078622,471.15107431774663,392.18859642763107,313.2261185375155,234.26364064739991,155.30116275728429,76.338684867168638,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,{"$f":"+BR430-BR431","v":-1.2221335055073723E-12},-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12,-1.2221335055073723E-12]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":2129.3631100101729},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":78.962477890115508},78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115508,78.962477890115508,78.962477890115451,78.962477890115508,78.962477890115537,78.962477890115537,78.962477890115565,78.962477890115593,78.962477890115593,78.962477890115622,78.96247789011565,76.33868486716986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":29164.150740663859},"     Begin Cumulative Difference",{"$f":"+$C436","v":29164.150740663859},{"$f":"+E438","v":29522.086260663858},{"$f":"+F438","v":29765.001780663857},29524.077300663856,28454.352820663855,27384.628340663854,26314.903860663853,25245.179380663852,24175.454900663852,23105.730420663851,22036.00594066385,20966.281460663849,19896.556980663849,18826.832500663848,17757.108020663847,16687.383540663846,15617.659060663846,14547.934580663845,13478.210100663844,12408.485620663843,11338.761140663843,10269.036660663842,9199.312180663841,8129.5877006638411,7059.8632206638413,5990.1387406638414,4920.4142606638416,3850.6897806638417,2780.9653006638418,1711.240820663842,641.51634066384213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":357.93552000000022},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":242.91552000000024},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":-240.9244799999999},-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":29522.086260663858},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":29765.001780663857},29524.077300663856,28454.352820663855,27384.628340663854,26314.903860663853,25245.179380663852,24175.454900663852,23105.730420663851,22036.00594066385,20966.281460663849,19896.556980663849,18826.832500663848,17757.108020663847,16687.383540663846,15617.659060663846,14547.934580663845,13478.210100663844,12408.485620663843,11338.761140663843,10269.036660663842,9199.312180663841,8129.5877006638411,7059.8632206638413,5990.1387406638414,4920.4142606638416,3850.6897806638417,2780.9653006638418,1711.240820663842,641.51634066384213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":357.93552000000022},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":242.91552000000024},-240.9244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-1069.7244799999999,-641.51634066384213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0.25345000000000001},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0.25345000000000001},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0.38307932679870893},0.38307932679870899,0.38307932679870899,0.38307932679870904,0.38307932679870904,0.3830793267987091,0.38307932679870915,0.38307932679870921,0.38307932679870926,0.38307932679870926,0.38307932679870926,0.38307932679870926,0.38307932679870932,0.38307932679870932,0.38307932679870937,0.38307932679870937,0.38307932679870943,0.38307932679870943,0.38307932679870949,0.38307932679870954,0.3830793267987096,0.38307932679870954,0.38307932679870954,0.3830793267987096,0.3830793267987096,0.3830793267987096,0.3830793267987096,0.38307932679870965,0.38307932679870971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":90.718757544000056},{"$f":"IF(F436=0,0,F439*$C441)","v":61.566938544000067},{"$f":"IF(G436=0,0,G439*$C441)","v":-61.06230945599998},-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-271.12166945599995,-162.5923165412508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":90.718757544000056},{"$f":"+F439*F440","v":61.566938544000067},{"$f":"+G439*G440","v":-92.293187607728981},-409.789333658499,-409.789333658499,-409.78933365849906,-409.78933365849906,-409.78933365849912,-409.78933365849917,-409.78933365849923,-409.78933365849929,-409.78933365849929,-409.78933365849929,-409.78933365849929,-409.78933365849934,-409.78933365849934,-409.7893336584994,-409.7893336584994,-409.78933365849946,-409.78933365849946,-409.78933365849952,-409.78933365849957,-409.78933365849963,-409.78933365849957,-409.78933365849957,-409.78933365849963,-409.78933365849963,-409.78933365849963,-409.78933365849963,-409.78933365849969,-245.75164791187638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":11250.071148211084},"     Begin Cumulative DFIT",{"$f":"+C443","v":11250.071148211084},{"$f":"+E444","v":11340.789905755084},{"$f":"+F444","v":11402.356844299084},11310.063656691354,10900.274323032856,10490.484989374358,10080.695655715859,9670.9063220573607,9261.1169883988623,8851.3276547403639,8441.5383210818654,8031.7489874233661,7621.9596537648667,7212.1703201063674,6802.3809864478681,6392.5916527893687,5982.8023191308694,5573.01298547237,5163.2236518138707,4753.4343181553713,4343.644984496872,3933.8556508383726,3524.0663171798733,3114.2769835213735,2704.4876498628737,2294.6983162043744,1884.9089825458748,1475.1196488873752,1065.3303152288756,655.54098157037606,245.75164791187638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":11340.789905755084},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":11402.356844299084},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":11310.063656691354},10900.274323032856,10490.484989374358,10080.695655715859,9670.9063220573607,9261.1169883988623,8851.3276547403639,8441.5383210818654,8031.7489874233661,7621.9596537648667,7212.1703201063674,6802.3809864478681,6392.5916527893687,5982.8023191308694,5573.01298547237,5163.2236518138707,4753.4343181553713,4343.644984496872,3933.8556508383726,3524.0663171798733,3114.2769835213735,2704.4876498628737,2294.6983162043744,1884.9089825458748,1475.1196488873752,1065.3303152288756,655.54098157037606,245.75164791187638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0.38574999999999998},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0.38574999999999998},{"$f":"IF(F436=0,0,+F443/F436)","v":0.38414595112357974},{"$f":"IF(G436=0,0,+G443/G436)","v":0.38307932679870893},0.38307932679870899,0.38307932679870899,0.38307932679870904,0.38307932679870904,0.3830793267987091,0.38307932679870915,0.38307932679870921,0.38307932679870926,0.38307932679870926,0.38307932679870926,0.38307932679870926,0.38307932679870932,0.38307932679870932,0.38307932679870937,0.38307932679870937,0.38307932679870943,0.38307932679870943,0.38307932679870949,0.38307932679870954,0.3830793267987096,0.38307932679870954,0.38307932679870954,0.3830793267987096,0.3830793267987096,0.3830793267987096,0.3830793267987096,0.38307932679870965,0.38307932679870971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0.38414595112357974},{"$f":"IF(F438=0,0,+F444/F438)","v":0.38307932679870893},{"$f":"IF(G438=0,0,+G444/G438)","v":0.38307932679870899},0.38307932679870899,0.38307932679870904,0.38307932679870904,0.3830793267987091,0.38307932679870915,0.38307932679870921,0.38307932679870926,0.38307932679870926,0.38307932679870926,0.38307932679870926,0.38307932679870932,0.38307932679870932,0.38307932679870937,0.38307932679870937,0.38307932679870943,0.38307932679870943,0.38307932679870949,0.38307932679870954,0.3830793267987096,0.38307932679870954,0.38307932679870954,0.3830793267987096,0.3830793267987096,0.3830793267987096,0.3830793267987096,0.38307932679870965,0.38307932679870971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":11250.071148211084},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":11340.789905755084},{"$f":"+E447+F442","v":11402.356844299084},{"$f":"+F447+G442","v":11310.063656691354},10900.274323032856,10490.484989374358,10080.695655715859,9670.9063220573607,9261.1169883988623,8851.3276547403639,8441.5383210818654,8031.7489874233661,7621.9596537648667,7212.1703201063674,6802.3809864478681,6392.5916527893687,5982.8023191308694,5573.01298547237,5163.2236518138707,4753.4343181553713,4343.644984496872,3933.8556508383726,3524.0663171798733,3114.2769835213735,2704.4876498628737,2294.6983162043744,1884.9089825458748,1475.1196488873752,1065.3303152288756,655.54098157037606,245.75164791187638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":7391.6540052212558},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":7482.3727627652561},{"$f":"IF(F441<>0,+E448+F441,0)","v":7543.9397013092557},{"$f":"IF(G441<>0,+F448+G441,0)","v":7482.8773918532561},7211.7557223972562,6940.6340529412564,6669.5123834852566,6398.3907140292567,6127.2690445732569,5856.1473751172571,5585.0257056612572,5313.9040362052574,5042.7823667492576,4771.6606972932577,4500.5390278372579,4229.4173583812581,3958.2956889252582,3687.1740194692584,3416.0523500132585,3144.9306805572587,2873.8090111012589,2602.687341645259,2331.5656721892592,2060.4440027332594,1789.3223332772595,1518.2006638212597,1247.0789943652599,975.95732490925991,704.83565545325996,433.71398599726001,162.59231654126006,9.2654772743117064E-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,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":3858.4171429898279},{"$f":"+E451","v":3858.4171429898279},{"$f":"+F451","v":3858.4171429898279},3827.1862648380989,3688.5186006355998,3549.8509364331007,3411.1832722306017,3272.5156080281026,3133.8479438256036,2995.1802796231045,2856.5126154206055,2717.844951218106,2579.1772870156065,2440.5096228131069,2301.8419586106074,2163.1742944081079,2024.5066302056084,1885.8389660031089,1747.1713018006094,1608.5036375981099,1469.8359733956104,1331.1683091931109,1192.5006449906114,1053.8329807881116,915.165316585612,776.49765238311238,637.82998818061265,499.16232397811297,360.49465977561329,221.82699557311361,83.15933137061387,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,{"$f":"+BR451","v":-1.1709744285326451E-11},-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},31.230878151729002,138.66766420249905,138.66766420249905,138.66766420249911,138.66766420249911,138.66766420249917,138.66766420249922,138.66766420249928,138.66766420249934,138.66766420249934,138.66766420249934,138.66766420249934,138.6676642024994,138.6676642024994,138.66766420249945,138.66766420249945,138.66766420249951,138.66766420249951,138.66766420249957,138.66766420249962,138.66766420249968,138.66766420249962,138.66766420249962,138.66766420249968,138.66766420249968,138.66766420249968,138.66766420249968,138.66766420249974,83.15933137062558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":3858.4171429898279},"     End Excess Deferred",{"$f":"+E449-E450","v":3858.4171429898279},{"$f":"+F449-F450","v":3858.4171429898279},3827.1862648380989,3688.5186006355998,3549.8509364331007,3411.1832722306017,3272.5156080281026,3133.8479438256036,2995.1802796231045,2856.5126154206055,2717.844951218106,2579.1772870156065,2440.5096228131069,2301.8419586106074,2163.1742944081079,2024.5066302056084,1885.8389660031089,1747.1713018006094,1608.5036375981099,1469.8359733956104,1331.1683091931109,1192.5006449906114,1053.8329807881116,915.165316585612,776.49765238311238,637.82998818061265,499.16232397811297,360.49465977561329,221.82699557311361,83.15933137061387,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,{"$f":"+BR449-BR450","v":-1.1709744285326451E-11},-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11,-1.1709744285326451E-11]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":3858.4171429898383},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":31.230878151729002},138.66766420249905,138.66766420249905,138.66766420249911,138.66766420249911,138.66766420249917,138.66766420249922,138.66766420249928,138.66766420249934,138.66766420249934,138.66766420249934,138.66766420249934,138.6676642024994,138.6676642024994,138.66766420249945,138.66766420249945,138.66766420249951,138.66766420249951,138.66766420249957,138.66766420249962,138.66766420249968,138.66766420249962,138.66766420249962,138.66766420249968,138.66766420249968,138.66766420249968,138.66766420249968,138.66766420249974,83.15933137062558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":5987.780252999999},{"$f":"SUM(E493:CI493)","v":5987.7802530000145},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},110.19335604184451,217.63014209261456,217.63014209261456,217.63014209261462,217.63014209261462,217.63014209261468,217.63014209261473,217.63014209261473,217.63014209261479,217.63014209261479,217.63014209261479,217.63014209261479,217.63014209261485,217.63014209261485,217.6301420926149,217.63014209261496,217.63014209261502,217.63014209261496,217.63014209261507,217.63014209261516,217.63014209261522,217.63014209261519,217.63014209261522,217.63014209261527,217.6301420926153,217.63014209261533,215.00634906966954,138.66766420249974,83.15933137062558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},110.19335604184451,217.63014209261456,217.63014209261456,217.63014209261462,217.63014209261462,217.63014209261468,217.63014209261473,217.63014209261473,217.63014209261479,217.63014209261479,217.63014209261479,217.63014209261479,217.63014209261485,217.63014209261485,217.6301420926149,217.63014209261496,217.63014209261502,217.63014209261496,217.63014209261507,217.63014209261516,217.63014209261522,217.63014209261519,217.63014209261522,217.63014209261527,217.6301420926153,217.63014209261533,215.00634906966954,138.66766420249974,83.15933137062558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115508,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115451,78.962477890115508,78.962477890115508,78.962477890115451,78.962477890115508,78.962477890115537,78.962477890115537,78.962477890115565,78.962477890115593,78.962477890115593,78.962477890115622,78.96247789011565,76.33868486716986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},31.230878151729002,138.66766420249905,138.66766420249905,138.66766420249911,138.66766420249911,138.66766420249917,138.66766420249922,138.66766420249928,138.66766420249934,138.66766420249934,138.66766420249934,138.66766420249934,138.6676642024994,138.6676642024994,138.66766420249945,138.66766420249945,138.66766420249951,138.66766420249951,138.66766420249957,138.66766420249962,138.66766420249968,138.66766420249962,138.66766420249962,138.66766420249968,138.66766420249968,138.66766420249968,138.66766420249968,138.66766420249974,83.15933137062558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"399","index":41,"n_rows":518,"n_cols":87,"rows_kept":518,"cut":false,"hidden":false,"merged":[]}
["Excess  Reserve Amortized",{"$f":"+D493","v":0}]
["Initial Excess Reserve Calc",{"$f":"+C493","v":0},null,"Historical Tax Rate",{"$f":"+Summary!G2","v":0.38574999999999998}]
["Diff due to negative tax depr",{"$f":"+B1-B2","v":0},null,"Current Tax Rate",{"$f":"+Summary!G3","v":0.25345000000000001}]
[]
["Excess Reserve Gross Calc",{"$f":"+(C60-C89)*(E2-E3)","v":-967.09050899999977}]
[null,null,null,"Plant Balance","Book NBV","Depr %"]
[null,null,null,"From:  Plant Balance #1","From:  Depreciation Expense #4","From:  Depreciation Expense #4"]
[null,null,null,{"$f":"SUMIFS('Plant Balance '!$P:$P,'Plant Balance '!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":24970.34},{"$f":"SUMIFS('ACCUM DEPR'!$R:$R,'ACCUM DEPR'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS('Depreciation Expense'!$D:$D,'Depreciation Expense'!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0.2}]
["Book Data from FAS and Rollforwards"]
["Vintage"," Acquired Value from FAS","Vintage Allocation Percentage","Plant Balance allocated to Vintages","Depreciation Years","Depr % by Vintage ","Accumulated Reserve","Initial NBV by Vintage","Book NBV with 1997 and prior adjusted"]
["1997 & Prior",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A11,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B11/$B$32,0)","v":0},{"$f":"+C11*$D$8","v":0},{"$f":"2018-1997","v":21},{"$f":"+D11*$F$8","v":0},{"$f":"+F11*E11","v":0},{"$f":"+IF(D11-G11<0,0,D11-G11)","v":0},{"$f":"+$E$8*J11","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C11),H11/$H$32)","v":0}]
["1998",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A12,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"IFERROR(+B12/$B$32,0)","v":0},{"$f":"+C12*$D$8","v":0},{"$f":"2018-A12","v":20},{"$f":"+D12*$F$8","v":0},{"$f":"+F12*E12","v":0},{"$f":"+IF(D12-G12<0,0,D12-G12)","v":0},{"$f":"+$E$8*J12","v":0},{"$f":"IF($H$32=0,IF($B$32=0,0,C12),H12/$H$32)","v":0}]
["1999",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A13,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,{"$f":"2018-A13","v":19},0,0,0,0,0]
["2000",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A14,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,18,0,0,0,0,0]
["2001",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A15,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,17,0,0,0,0,0]
["2002",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A16,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,16,0,0,0,0,0]
["2003",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A17,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6243.5},0.25003664347381738,6243.5000000000009,15,1248.7000000000003,18730.500000000004,0,0,0.25003664347381738]
["2004",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A18,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,14,0,0,0,0,0]
["2005",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A19,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":6545.57},0.26213379553502275,6545.57,13,1309.114,17018.482,0,0,0.26213379553502275]
["2006",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A20,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":10180.17},0.40769048399020602,10180.170000000002,12,2036.0340000000006,24432.408000000007,0,0,0.40769048399020602]
["2007",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A21,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,11,0,0,0,0,0]
["2008",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A22,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2001.1},8.0139077000953934E-2,2001.1000000000001,10,400.22,4002.2000000000003,0,0,8.0139077000953934E-2]
["2009",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A23,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,9,0,0,0,0,0]
["2010",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A24,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,8,0,0,0,0,0]
["2011",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A25,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,7,0,0,0,0,0]
["2012",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A26,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,6,0,0,0,0,0]
["2013",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A27,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,5,0,0,0,0,0]
["2014",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A28,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,4,0,0,0,0,0]
["2015",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A29,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,3,0,0,0,0,0]
["2016",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A30,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,2,0,0,0,0,0]
["2017",{"$f":"SUMIFS(CY_Report!$L:$L,CY_Report!$J:$J,$A31,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,0,1,0,0,0,0,0]
["Total",{"$f":"SUM(B11:B31)","v":24970.339999999997},null,{"$f":"SUM(D11:D31)","v":24970.34},null,{"$f":"SUM(F11:F31)","v":4994.0680000000011},{"$f":"SUM(G11:G31)","v":64183.590000000011},{"$f":"SUM(H11:H31)","v":0},{"$f":"SUM(I11:I31)","v":0}]
[]
[]
[]
["Vintage",null,"Book NBV",null,"Book Deprecation"]
[null,null,null,null,2018,{"$f":"E37+1","v":2019},{"$f":"F37+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,{"$f":"BR37+1","v":2084},2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior",null,{"$f":"+I11","v":0},null,{"$f":"+$F11","v":0},{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"+I12","v":0},null,{"$f":"+$F12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A40+1","v":2000},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A41+1","v":2001},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,0,null,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,{"$f":"+$F17","v":1248.7000000000003},1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,1248.7000000000003,{"$f":"+$F17","v":1248.7000000000003},1248.7000000000003,1248.7000000000003,1248.7000000000003]
[2004,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,0,null,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114,1309.114]
[2006,null,0,null,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006,2036.0340000000006]
[2007,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,0,null,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22,400.22]
[2009,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F24","v":0}]
[{"$f":"A51+1","v":2011},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,0,null,{"$f":"+$F28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C38:C59)","v":0},"Book Depr. Expense",{"$f":"SUM(E38:E58)","v":4994.0680000000011},4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,{"$f":"SUM(AZ38:AZ58)","v":4994.0680000000011},4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011,4994.0680000000011]
[]
[]
[]
[]
[null,null,"(Aquired Value - Accum Depr - Bonus)"]
["Vintage",null,"Tax NBV",null,"Tax Deprecation"]
["1997 & Prior",null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A67,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C67-SUM(E67:AY67)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A67,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1998,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A68,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},{"$f":"C68-SUM(E68:AY68)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A68,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1999,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A69,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A69,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A69+1","v":2000},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A70,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A70,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A70+1","v":2001},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A71,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A71,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2002,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A72,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A72,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2003,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A73,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":789.56},{"$f":"C73-SUM(E73:AY73)","v":0},{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":143.56},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":143.56},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":143.56},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":143.55000000000001},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":143.55000000000001},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":71.78},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A73,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2004,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A74,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A74,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2005,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A75,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":2190.2399999999998},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":292.02999999999997},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":292.02999999999997},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":292.02999999999997},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":292.02999999999997},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":292.04000000000002},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":292.02999999999997},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":292.02999999999997},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":146.02000000000001},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A75,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2006,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A76,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":3860.62},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.2},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.19},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.19},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.2},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.18},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.2},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.18},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":454.18},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":227.1},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A76,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2007,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A77,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A77,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2008,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A78,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":469.41},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.7},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.7},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.7},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.7},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.72},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.7},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.72},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.7},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.7},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":44.72},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":22.35},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A78,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2009,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A79,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A79,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2010,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A80,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A80,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80+1","v":2011},null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A81,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A81,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2012,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A82,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A82,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2013,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A83,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A83,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2014,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A84,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A84,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2015,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A85,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A85,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2016,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A86,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A86,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2017,null,{"$f":"SUMIFS(CY_Report!$W:$W,CY_Report!$J:$J,$A87,CY_Report!$E:$E,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255),CY_Report!$U:$U,\"<>*d*\",CY_Report!$U:$U,\"<>*t*\",CY_Report!$N:$N,\"<>\"&\" 00  00\")","v":0},0,{"$f":"SUMIFS(Forecast!E:E,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!F:F,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!G:G,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!H:H,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!I:I,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!J:J,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!K:K,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!L:L,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!M:M,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!N:N,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!O:O,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!P:P,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Q:Q,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!R:R,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!S:S,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!T:T,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!U:U,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!V:V,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!W:W,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!X:X,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Y:Y,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!Z:Z,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AA:AA,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AB:AB,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AC:AC,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AD:AD,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AE:AE,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AF:AF,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AG:AG,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AH:AH,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AI:AI,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AJ:AJ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AK:AK,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AL:AL,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AM:AM,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AN:AN,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AO:AO,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AP:AP,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AQ:AQ,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AR:AR,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AS:AS,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AT:AT,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AU:AU,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AV:AV,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AW:AW,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AX:AX,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},{"$f":"SUMIFS(Forecast!AY:AY,Forecast!$C:$C,$A87,Forecast!$B:$B,MID(CELL(\"filename\",$A$1),FIND(\"]\",CELL(\"filename\",$A$1))+1,255))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total:  ",{"$f":"SUM(C67:C88)","v":7309.83},"Tax Depr. Expense",{"$f":"SUM(E67:E88)","v":934.49},{"$f":"SUM(F67:F88)","v":934.48},{"$f":"SUM(G67:G88)","v":934.48},934.48,934.49,862.71,790.93000000000006,644.90000000000009,271.8,44.72,22.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AZ67:AZ88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E93+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ93+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
["1997 & Prior","Initial Difference",{"$f":"IF(VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3)<0,0,VLOOKUP(A94,$A$38:$C$58,3)-VLOOKUP(A94,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C94","v":0},{"$f":"+E96","v":0},{"$f":"+F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,E93-2013)-VLOOKUP($A94,$A$38:$CI$58,E93-2013))","v":0},{"$f":"IF(F94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,F93-2013)-VLOOKUP($A94,$A$38:$CI$58,F93-2013))","v":0},{"$f":"IF(G94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,G93-2013)-VLOOKUP($A94,$A$38:$CI$58,G93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94<=0, 0,VLOOKUP($A94,$A$67:$CI$87,BS93-2013)-VLOOKUP($A94,$A$38:$CI$58,BS93-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E94+E95<0, 0, E94+E95)","v":0},{"$f":"IF(F94+F95<0, 0, F94+F95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95<0, 0, BR94+BR95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E94+E95>0, E95, IF(E94+E95<0,-E94,E94+E95))","v":0},{"$f":"IF(F94+F95>0, F95, IF(F94+F95<0,-F94,F94+F95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR94+BR95>0, BR95, IF(BR94+BR95<0,-BR94,BR94+BR95))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E94=0,0,IF(E95>0,$C99,C103))","v":0},{"$f":"IF(F94=0,0,IF(F95>0,$C99,E104))","v":0},{"$f":"IF(G94=0,0,IF(G95>0,$C99,F104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,IF(BS95>0,$C99,BR104))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E94=0,0,E97*$C99)","v":0},{"$f":"IF(F94=0,0,F97*$C99)","v":0},{"$f":"IF(G94=0,0,G97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,BS97*$C99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E97*E98","v":0},{"$f":"+F97*F98","v":0},{"$f":"+G97*G98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS97*BS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C94*C98","v":0},"     Begin Cumulative DFIT",{"$f":"+C101","v":0},{"$f":"+E102","v":0},{"$f":"+F102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E101+E100","v":0},{"$f":"IF(F101+F100<=0,0, F101+F100)","v":0},{"$f":"IF(G101+G100<=0,0, G101+G100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS101+BS100<=0,0, BS101+BS100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C94=0,0,C101/C94)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E94=0,0,+E101/E94)","v":0},{"$f":"IF(F94=0,0,+F101/F94)","v":0},{"$f":"IF(G94=0,0,+G101/G94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS94=0,0,+BS101/BS94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E96=0,0,+E102/E96)","v":0},{"$f":"IF(F96=0,0,+F102/F96)","v":0},{"$f":"IF(G96=0,0,+G102/G96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS96=0,0,+BS102/BS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C94*C103","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C105+E100","v":0},{"$f":"+E105+F100","v":0},{"$f":"+F105+G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR105+BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C94*C99","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E99<>0,+C106+E99,0)","v":0},{"$f":"IF(F99<>0,+E106+F99,0)","v":0},{"$f":"IF(G99<>0,+F106+G99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS99<>0,+BR106+BS99,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C109","v":0},{"$f":"+E109","v":0},{"$f":"+F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR99-BR100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C105-C106","v":0},"     End Excess Deferred",{"$f":"+E107-E108","v":0},{"$f":"+F107-F108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR107-BR108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E110:CI110)","v":0},{"$f":"+E99-E100","v":0},{"$f":"+F99-F100","v":0},{"$f":"+G99-G100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS99-BS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E112+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ112+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1998,"Initial Difference",{"$f":"IF(VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3)<0,0,VLOOKUP(A113,$A$38:$C$58,3)-VLOOKUP(A113,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C113","v":0},{"$f":"+E115","v":0},{"$f":"+F115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,E112-2013)-VLOOKUP($A113,$A$38:$CI$58,E112-2013))","v":0},{"$f":"IF(F113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,F112-2013)-VLOOKUP($A113,$A$38:$CI$58,F112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113<=0, 0,VLOOKUP($A113,$A$67:$CI$87,BR112-2013)-VLOOKUP($A113,$A$38:$CI$58,BR112-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E113+E114<0, 0, E113+E114)","v":0},{"$f":"IF(F113+F114<0, 0, F113+F114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114<0, 0, BR113+BR114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E113+E114>0, E114, IF(E113+E114<0,-E113,E113+E114))","v":0},{"$f":"IF(F113+F114>0, F114, IF(F113+F114<0,-F113,F113+F114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR113+BR114>0, BR114, IF(BR113+BR114<0,-BR113,BR113+BR114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E113=0,0,IF(E114>0,$C118,C122))","v":0},{"$f":"IF(F113=0,0,IF(F114>0,$C118,E123))","v":0},{"$f":"IF(G113=0,0,IF(G114>0,$C118,F123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,IF(BS114>0,$C118,BR123))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E113=0,0,E116*$C118)","v":0},{"$f":"IF(F113=0,0,F116*$C118)","v":0},{"$f":"IF(G113=0,0,G116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,BS116*$C118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E116*E117","v":0},{"$f":"+F116*F117","v":0},{"$f":"+G116*G117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS116*BS117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C113*C117","v":0},"     Begin Cumulative DFIT",{"$f":"+C120","v":0},{"$f":"+E121","v":0},{"$f":"+F121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E120+E119","v":0},{"$f":"IF(F120+F119<=0,0, F120+F119)","v":0},{"$f":"IF(G120+G119<=0,0, G120+G119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS120+BS119<=0,0, BS120+BS119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C113=0,0,C120/C113)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E113=0,0,+E120/E113)","v":0},{"$f":"IF(F113=0,0,+F120/F113)","v":0},{"$f":"IF(G113=0,0,+G120/G113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS113=0,0,+BS120/BS113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E115=0,0,+E121/E115)","v":0},{"$f":"IF(F115=0,0,+F121/F115)","v":0},{"$f":"IF(G115=0,0,+G121/G115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS115=0,0,+BS121/BS115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C113*C122","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C124+E119","v":0},{"$f":"+E124+F119","v":0},{"$f":"+F124+G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR124+BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C113*C118","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E118<>0,+C125+E118,0)","v":0},{"$f":"IF(F118<>0,+E125+F118,0)","v":0},{"$f":"IF(G118<>0,+F125+G118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS118<>0,+BR125+BS118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C128","v":0},{"$f":"+E128","v":0},{"$f":"+F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR118-BR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C124-C125","v":0},"     End Excess Deferred",{"$f":"+E126-E127","v":0},{"$f":"+F126-F127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR126-BR127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E129:CI129)","v":0},{"$f":"+E118-E119","v":0},{"$f":"+F118-F119","v":0},{"$f":"+G118-G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS118-BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E131+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ131+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[1999,"Initial Difference",{"$f":"IF(VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3)<0,0,VLOOKUP(A132,$A$38:$C$58,3)-VLOOKUP(A132,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C132","v":0},{"$f":"+E134","v":0},{"$f":"+F134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,E131-2013)-VLOOKUP($A132,$A$38:$CI$58,E131-2013))","v":0},{"$f":"IF(F132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,F131-2013)-VLOOKUP($A132,$A$38:$CI$58,F131-2013))","v":0},{"$f":"IF(G132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,G131-2013)-VLOOKUP($A132,$A$38:$CI$58,G131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132<=0, 0,VLOOKUP($A132,$A$67:$CI$87,BS131-2013)-VLOOKUP($A132,$A$38:$CI$58,BS131-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E132+E133<0, 0, E132+E133)","v":0},{"$f":"IF(F132+F133<0, 0, F132+F133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133<0, 0, BR132+BR133)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E132+E133>0, E133, IF(E132+E133<0,-E132,E132+E133))","v":0},{"$f":"IF(F132+F133>0, F133, IF(F132+F133<0,-F132,F132+F133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR132+BR133>0, BR133, IF(BR132+BR133<0,-BR132,BR132+BR133))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E132=0,0,IF(E133>0,$C137,C141))","v":0},{"$f":"IF(F132=0,0,IF(F133>0,$C137,E142))","v":0},{"$f":"IF(G132=0,0,IF(G133>0,$C137,F142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,IF(BS133>0,$C137,BR142))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E132=0,0,E135*$C137)","v":0},{"$f":"IF(F132=0,0,F135*$C137)","v":0},{"$f":"IF(G132=0,0,G135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,BS135*$C137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E135*E136","v":0},{"$f":"+F135*F136","v":0},{"$f":"+G135*G136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS135*BS136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C132*C136","v":0},"     Begin Cumulative DFIT",{"$f":"+C139","v":0},{"$f":"+E140","v":0},{"$f":"+F140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E139+E138","v":0},{"$f":"IF(F139+F138<=0,0, F139+F138)","v":0},{"$f":"IF(G139+G138<=0,0, G139+G138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS139+BS138<=0,0, BS139+BS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C132=0,0,C139/C132)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E132=0,0,+E139/E132)","v":0},{"$f":"IF(F132=0,0,+F139/F132)","v":0},{"$f":"IF(G132=0,0,+G139/G132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS132=0,0,+BS139/BS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E134=0,0,+E140/E134)","v":0},{"$f":"IF(F134=0,0,+F140/F134)","v":0},{"$f":"IF(G134=0,0,+G140/G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS134=0,0,+BS140/BS134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C132*C141","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C143+E138","v":0},{"$f":"+E143+F138","v":0},{"$f":"+F143+G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR143+BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C132*C137","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E137<>0,+C144+E137,0)","v":0},{"$f":"IF(F137<>0,+E144+F137,0)","v":0},{"$f":"IF(G137<>0,+F144+G137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS137<>0,+BR144+BS137,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C147","v":0},{"$f":"+E147","v":0},{"$f":"+F147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR137-BR138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C143-C144","v":0},"     End Excess Deferred",{"$f":"+E145-E146","v":0},{"$f":"+F145-F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR145-BR146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E148:CI148)","v":0},{"$f":"+E137-E138","v":0},{"$f":"+F137-F138","v":0},{"$f":"+G137-G138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS137-BS138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E150+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ150+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2000,"Initial Difference",{"$f":"IF(VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3)<0,0,VLOOKUP(A151,$A$38:$C$58,3)-VLOOKUP(A151,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C151","v":0},{"$f":"+E153","v":0},{"$f":"+F153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,E150-2013)-VLOOKUP($A151,$A$38:$CI$58,E150-2013))","v":0},{"$f":"IF(F151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,F150-2013)-VLOOKUP($A151,$A$38:$CI$58,F150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151<=0, 0,VLOOKUP($A151,$A$67:$CI$87,BR150-2013)-VLOOKUP($A151,$A$38:$CI$58,BR150-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E151+E152<0, 0, E151+E152)","v":0},{"$f":"IF(F151+F152<0, 0, F151+F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152<0, 0, BR151+BR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E151+E152>0, E152, IF(E151+E152<0,-E151,E151+E152))","v":0},{"$f":"IF(F151+F152>0, F152, IF(F151+F152<0,-F151,F151+F152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR151+BR152>0, BR152, IF(BR151+BR152<0,-BR151,BR151+BR152))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E151=0,0,IF(E152>0,$C156,C160))","v":0},{"$f":"IF(F151=0,0,IF(F152>0,$C156,E161))","v":0},{"$f":"IF(G151=0,0,IF(G152>0,$C156,F161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,IF(BS152>0,$C156,BR161))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E151=0,0,E154*$C156)","v":0},{"$f":"IF(F151=0,0,F154*$C156)","v":0},{"$f":"IF(G151=0,0,G154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,BS154*$C156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E154*E155","v":0},{"$f":"+F154*F155","v":0},{"$f":"+G154*G155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS154*BS155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C151*C155","v":0},"     Begin Cumulative DFIT",{"$f":"+C158","v":0},{"$f":"+E159","v":0},{"$f":"+F159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E158+E157","v":0},{"$f":"IF(F158+F157<=0,0, F158+F157)","v":0},{"$f":"IF(G158+G157<=0,0, G158+G157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS158+BS157<=0,0, BS158+BS157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C151=0,0,C158/C151)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E151=0,0,+E158/E151)","v":0},{"$f":"IF(F151=0,0,+F158/F151)","v":0},{"$f":"IF(G151=0,0,+G158/G151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS151=0,0,+BS158/BS151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E153=0,0,+E159/E153)","v":0},{"$f":"IF(F153=0,0,+F159/F153)","v":0},{"$f":"IF(G153=0,0,+G159/G153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS153=0,0,+BS159/BS153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C151*C160","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C162+E157","v":0},{"$f":"+E162+F157","v":0},{"$f":"+F162+G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR162+BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C151*C156","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E156<>0,+C163+E156,0)","v":0},{"$f":"IF(F156<>0,+E163+F156,0)","v":0},{"$f":"IF(G156<>0,+F163+G156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS156<>0,+BR163+BS156,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C166","v":0},{"$f":"+E166","v":0},{"$f":"+F166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR156-BR157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C162-C163","v":0},"     End Excess Deferred",{"$f":"+E164-E165","v":0},{"$f":"+F164-F165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR164-BR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E167:CI167)","v":0},{"$f":"+E156-E157","v":0},{"$f":"+F156-F157","v":0},{"$f":"+G156-G157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS156-BS157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E169+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ169+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2001,"Initial Difference",{"$f":"IF(VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3)<0,0,VLOOKUP(A170,$A$38:$C$58,3)-VLOOKUP(A170,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C170","v":0},{"$f":"+E172","v":0},{"$f":"+F172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,E169-2013)-VLOOKUP($A170,$A$38:$CI$58,E169-2013))","v":0},{"$f":"IF(F170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,F169-2013)-VLOOKUP($A170,$A$38:$CI$58,F169-2013))","v":0},{"$f":"IF(G170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,G169-2013)-VLOOKUP($A170,$A$38:$CI$58,G169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170<=0, 0,VLOOKUP($A170,$A$67:$CI$87,BS169-2013)-VLOOKUP($A170,$A$38:$CI$58,BS169-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E170+E171<0, 0, E170+E171)","v":0},{"$f":"IF(F170+F171<0, 0, F170+F171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171<0, 0, BR170+BR171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E170+E171>0, E171, IF(E170+E171<0,-E170,E170+E171))","v":0},{"$f":"IF(F170+F171>0, F171, IF(F170+F171<0,-F170,F170+F171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR170+BR171>0, BR171, IF(BR170+BR171<0,-BR170,BR170+BR171))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E170=0,0,IF(E171>0,$C175,C179))","v":0},{"$f":"IF(F170=0,0,IF(F171>0,$C175,E180))","v":0},{"$f":"IF(G170=0,0,IF(G171>0,$C175,F180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,IF(BS171>0,$C175,BR180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E170=0,0,E173*$C175)","v":0},{"$f":"IF(F170=0,0,F173*$C175)","v":0},{"$f":"IF(G170=0,0,G173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,BS173*$C175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E173*E174","v":0},{"$f":"+F173*F174","v":0},{"$f":"+G173*G174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS173*BS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C170*C174","v":0},"     Begin Cumulative DFIT",{"$f":"+C177","v":0},{"$f":"+E178","v":0},{"$f":"+F178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E177+E176","v":0},{"$f":"IF(F177+F176<=0,0, F177+F176)","v":0},{"$f":"IF(G177+G176<=0,0, G177+G176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS177+BS176<=0,0, BS177+BS176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C170=0,0,C177/C170)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E170=0,0,+E177/E170)","v":0},{"$f":"IF(F170=0,0,+F177/F170)","v":0},{"$f":"IF(G170=0,0,+G177/G170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS170=0,0,+BS177/BS170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E172=0,0,+E178/E172)","v":0},{"$f":"IF(F172=0,0,+F178/F172)","v":0},{"$f":"IF(G172=0,0,+G178/G172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS172=0,0,+BS178/BS172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C170*C179","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C181+E176","v":0},{"$f":"+E181+F176","v":0},{"$f":"+F181+G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR181+BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C170*C175","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E175<>0,+C182+E175,0)","v":0},{"$f":"IF(F175<>0,+E182+F175,0)","v":0},{"$f":"IF(G175<>0,+F182+G175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS175<>0,+BR182+BS175,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C185","v":0},{"$f":"+E185","v":0},{"$f":"+F185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR175-BR176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C181-C182","v":0},"     End Excess Deferred",{"$f":"+E183-E184","v":0},{"$f":"+F183-F184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR183-BR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E186:CI186)","v":0},{"$f":"+E175-E176","v":0},{"$f":"+F175-F176","v":0},{"$f":"+G175-G176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS175-BS176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"+H174-$C$175","v":-0.25345000000000001},{"$f":"+H187*H173","v":0},null,null,null,null,null,null,null,null,{"$f":"+R174-$C$175","v":-0.25345000000000001},{"$f":"+R187*R173","v":0}]
[null,"Ending 2017",null,null,2018,{"$f":"E188+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ188+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2002,"Initial Difference",{"$f":"IF(VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3)<0,0,VLOOKUP(A189,$A$38:$C$58,3)-VLOOKUP(A189,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C189","v":0},{"$f":"+E191","v":0},{"$f":"+F191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,E188-2013)-VLOOKUP($A189,$A$38:$CI$58,E188-2013))","v":0},{"$f":"IF(F189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,F188-2013)-VLOOKUP($A189,$A$38:$CI$58,F188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189<=0, 0,VLOOKUP($A189,$A$67:$CI$87,BR188-2013)-VLOOKUP($A189,$A$38:$CI$58,BR188-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E189+E190<0, 0, E189+E190)","v":0},{"$f":"IF(F189+F190<0, 0, F189+F190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190<0, 0, BR189+BR190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E189+E190>0, E190, IF(E189+E190<0,-E189,E189+E190))","v":0},{"$f":"IF(F189+F190>0, F190, IF(F189+F190<0,-F189,F189+F190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR189+BR190>0, BR190, IF(BR189+BR190<0,-BR189,BR189+BR190))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E189=0,0,IF(E190>0,$C194,C198))","v":0},{"$f":"IF(F189=0,0,IF(F190>0,$C194,E199))","v":0},{"$f":"IF(G189=0,0,IF(G190>0,$C194,F199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,IF(BS190>0,$C194,BR199))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E189=0,0,E192*$C194)","v":0},{"$f":"IF(F189=0,0,F192*$C194)","v":0},{"$f":"IF(G189=0,0,G192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,BS192*$C194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E192*E193","v":0},{"$f":"+F192*F193","v":0},{"$f":"+G192*G193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS192*BS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C189*C193","v":0},"     Begin Cumulative DFIT",{"$f":"+C196","v":0},{"$f":"+E197","v":0},{"$f":"+F197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E196+E195","v":0},{"$f":"IF(F196+F195<=0,0, F196+F195)","v":0},{"$f":"IF(G196+G195<=0,0, G196+G195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS196+BS195<=0,0, BS196+BS195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C189=0,0,C196/C189)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E189=0,0,+E196/E189)","v":0},{"$f":"IF(F189=0,0,+F196/F189)","v":0},{"$f":"IF(G189=0,0,+G196/G189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS189=0,0,+BS196/BS189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E191=0,0,+E197/E191)","v":0},{"$f":"IF(F191=0,0,+F197/F191)","v":0},{"$f":"IF(G191=0,0,+G197/G191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS191=0,0,+BS197/BS191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C189*C198","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C200+E195","v":0},{"$f":"+E200+F195","v":0},{"$f":"+F200+G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR200+BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C189*C194","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E194<>0,+C201+E194,0)","v":0},{"$f":"IF(F194<>0,+E201+F194,0)","v":0},{"$f":"IF(G194<>0,+F201+G194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS194<>0,+BR201+BS194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C204","v":0},{"$f":"+E204","v":0},{"$f":"+F204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR194-BR195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C200-C201","v":0},"     End Excess Deferred",{"$f":"+E202-E203","v":0},{"$f":"+F202-F203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR202-BR203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E205:CI205)","v":0},{"$f":"+E194-E195","v":0},{"$f":"+F194-F195","v":0},{"$f":"+G194-G195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS194-BS195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E207+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ207+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2003,"Initial Difference",{"$f":"IF(VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3)<0,0,VLOOKUP(A208,$A$38:$C$58,3)-VLOOKUP(A208,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C208","v":0},{"$f":"+E210","v":0},{"$f":"+F210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,E207-2013)-VLOOKUP($A208,$A$38:$CI$58,E207-2013))","v":0},{"$f":"IF(F208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,F207-2013)-VLOOKUP($A208,$A$38:$CI$58,F207-2013))","v":0},{"$f":"IF(G208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,G207-2013)-VLOOKUP($A208,$A$38:$CI$58,G207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208<=0, 0,VLOOKUP($A208,$A$67:$CI$87,BS207-2013)-VLOOKUP($A208,$A$38:$CI$58,BS207-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E208+E209<0, 0, E208+E209)","v":0},{"$f":"IF(F208+F209<0, 0, F208+F209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209<0, 0, BR208+BR209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E208+E209>0, E209, IF(E208+E209<0,-E208,E208+E209))","v":0},{"$f":"IF(F208+F209>0, F209, IF(F208+F209<0,-F208,F208+F209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR208+BR209>0, BR209, IF(BR208+BR209<0,-BR208,BR208+BR209))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E208=0,0,IF(E209>0,$C213,C217))","v":0},{"$f":"IF(F208=0,0,IF(F209>0,$C213,E218))","v":0},{"$f":"IF(G208=0,0,IF(G209>0,$C213,F218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,IF(BS209>0,$C213,BR218))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E208=0,0,E211*$C213)","v":0},{"$f":"IF(F208=0,0,F211*$C213)","v":0},{"$f":"IF(G208=0,0,G211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,BS211*$C213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E211*E212","v":0},{"$f":"+F211*F212","v":0},{"$f":"+G211*G212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS211*BS212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C208*C212","v":0},"     Begin Cumulative DFIT",{"$f":"+C215","v":0},{"$f":"+E216","v":0},{"$f":"+F216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E215+E214","v":0},{"$f":"IF(F215+F214<=0,0, F215+F214)","v":0},{"$f":"IF(G215+G214<=0,0, G215+G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS215+BS214<=0,0, BS215+BS214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C208=0,0,C215/C208)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E208=0,0,+E215/E208)","v":0},{"$f":"IF(F208=0,0,+F215/F208)","v":0},{"$f":"IF(G208=0,0,+G215/G208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS208=0,0,+BS215/BS208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E210=0,0,+E216/E210)","v":0},{"$f":"IF(F210=0,0,+F216/F210)","v":0},{"$f":"IF(G210=0,0,+G216/G210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS210=0,0,+BS216/BS210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C208*C217","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C219+E214","v":0},{"$f":"+E219+F214","v":0},{"$f":"+F219+G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR219+BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C208*C213","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E213<>0,+C220+E213,0)","v":0},{"$f":"IF(F213<>0,+E220+F213,0)","v":0},{"$f":"IF(G213<>0,+F220+G213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS213<>0,+BR220+BS213,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C223","v":0},{"$f":"+E223","v":0},{"$f":"+F223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR213-BR214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C219-C220","v":0},"     End Excess Deferred",{"$f":"+E221-E222","v":0},{"$f":"+F221-F222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR221-BR222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E224:CI224)","v":0},{"$f":"+E213-E214","v":0},{"$f":"+F213-F214","v":0},{"$f":"+G213-G214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS213-BS214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E226+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ226+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2004,"Initial Difference",{"$f":"IF(VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3)<0,0,VLOOKUP(A227,$A$38:$C$58,3)-VLOOKUP(A227,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C227","v":0},{"$f":"+E229","v":0},{"$f":"+F229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,E226-2013)-VLOOKUP($A227,$A$38:$CI$58,E226-2013))","v":0},{"$f":"IF(F227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,F226-2013)-VLOOKUP($A227,$A$38:$CI$58,F226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227<=0, 0,VLOOKUP($A227,$A$67:$CI$87,BR226-2013)-VLOOKUP($A227,$A$38:$CI$58,BR226-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E227+E228<0, 0, E227+E228)","v":0},{"$f":"IF(F227+F228<0, 0, F227+F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228<0, 0, BR227+BR228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E227+E228>0, E228, IF(E227+E228<0,-E227,E227+E228))","v":0},{"$f":"IF(F227+F228>0, F228, IF(F227+F228<0,-F227,F227+F228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR227+BR228>0, BR228, IF(BR227+BR228<0,-BR227,BR227+BR228))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E227=0,0,IF(E228>0,$C232,C236))","v":0},{"$f":"IF(F227=0,0,IF(F228>0,$C232,E237))","v":0},{"$f":"IF(G227=0,0,IF(G228>0,$C232,F237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,IF(BS228>0,$C232,BR237))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E227=0,0,E230*$C232)","v":0},{"$f":"IF(F227=0,0,F230*$C232)","v":0},{"$f":"IF(G227=0,0,G230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,BS230*$C232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E230*E231","v":0},{"$f":"+F230*F231","v":0},{"$f":"+G230*G231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS230*BS231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C227*C231","v":0},"     Begin Cumulative DFIT",{"$f":"+C234","v":0},{"$f":"+E235","v":0},{"$f":"+F235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E234+E233","v":0},{"$f":"IF(F234+F233<=0,0, F234+F233)","v":0},{"$f":"IF(G234+G233<=0,0, G234+G233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS234+BS233<=0,0, BS234+BS233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C227=0,0,C234/C227)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E227=0,0,+E234/E227)","v":0},{"$f":"IF(F227=0,0,+F234/F227)","v":0},{"$f":"IF(G227=0,0,+G234/G227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS227=0,0,+BS234/BS227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E229=0,0,+E235/E229)","v":0},{"$f":"IF(F229=0,0,+F235/F229)","v":0},{"$f":"IF(G229=0,0,+G235/G229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS229=0,0,+BS235/BS229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C227*C236","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C238+E233","v":0},{"$f":"+E238+F233","v":0},{"$f":"+F238+G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR238+BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C227*C232","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E232<>0,+C239+E232,0)","v":0},{"$f":"IF(F232<>0,+E239+F232,0)","v":0},{"$f":"IF(G232<>0,+F239+G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS232<>0,+BR239+BS232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C242","v":0},{"$f":"+E242","v":0},{"$f":"+F242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR232-BR233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C238-C239","v":0},"     End Excess Deferred",{"$f":"+E240-E241","v":0},{"$f":"+F240-F241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR240-BR241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E243:CI243)","v":0},{"$f":"+E232-E233","v":0},{"$f":"+F232-F233","v":0},{"$f":"+G232-G233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS232-BS233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E245+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ245+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2005,"Initial Difference",{"$f":"IF(VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3)<0,0,VLOOKUP(A246,$A$38:$C$58,3)-VLOOKUP(A246,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C246","v":0},{"$f":"+E248","v":0},{"$f":"+F248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,E245-2013)-VLOOKUP($A246,$A$38:$CI$58,E245-2013))","v":0},{"$f":"IF(F246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,F245-2013)-VLOOKUP($A246,$A$38:$CI$58,F245-2013))","v":0},{"$f":"IF(G246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,G245-2013)-VLOOKUP($A246,$A$38:$CI$58,G245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246<=0, 0,VLOOKUP($A246,$A$67:$CI$87,BS245-2013)-VLOOKUP($A246,$A$38:$CI$58,BS245-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E246+E247<0, 0, E246+E247)","v":0},{"$f":"IF(F246+F247<0, 0, F246+F247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247<0, 0, BR246+BR247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E246+E247>0, E247, IF(E246+E247<0,-E246,E246+E247))","v":0},{"$f":"IF(F246+F247>0, F247, IF(F246+F247<0,-F246,F246+F247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR246+BR247>0, BR247, IF(BR246+BR247<0,-BR246,BR246+BR247))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E246=0,0,IF(E247>0,$C251,C255))","v":0},{"$f":"IF(F246=0,0,IF(F247>0,$C251,E256))","v":0},{"$f":"IF(G246=0,0,IF(G247>0,$C251,F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,IF(BS247>0,$C251,BR256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E246=0,0,E249*$C251)","v":0},{"$f":"IF(F246=0,0,F249*$C251)","v":0},{"$f":"IF(G246=0,0,G249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,BS249*$C251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E249*E250","v":0},{"$f":"+F249*F250","v":0},{"$f":"+G249*G250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS249*BS250","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C246*C250","v":0},"     Begin Cumulative DFIT",{"$f":"+C253","v":0},{"$f":"+E254","v":0},{"$f":"+F254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E253+E252","v":0},{"$f":"IF(F253+F252<=0,0, F253+F252)","v":0},{"$f":"IF(G253+G252<=0,0, G253+G252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS253+BS252<=0,0, BS253+BS252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C246=0,0,C253/C246)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E246=0,0,+E253/E246)","v":0},{"$f":"IF(F246=0,0,+F253/F246)","v":0},{"$f":"IF(G246=0,0,+G253/G246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS246=0,0,+BS253/BS246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E248=0,0,+E254/E248)","v":0},{"$f":"IF(F248=0,0,+F254/F248)","v":0},{"$f":"IF(G248=0,0,+G254/G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS248=0,0,+BS254/BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C246*C255","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C257+E252","v":0},{"$f":"+E257+F252","v":0},{"$f":"+F257+G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR257+BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C246*C251","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E251<>0,+C258+E251,0)","v":0},{"$f":"IF(F251<>0,+E258+F251,0)","v":0},{"$f":"IF(G251<>0,+F258+G251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS251<>0,+BR258+BS251,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C261","v":0},{"$f":"+E261","v":0},{"$f":"+F261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR251-BR252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C257-C258","v":0},"     End Excess Deferred",{"$f":"+E259-E260","v":0},{"$f":"+F259-F260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR259-BR260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E262:CI262)","v":0},{"$f":"+E251-E252","v":0},{"$f":"+F251-F252","v":0},{"$f":"+G251-G252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS251-BS252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E264+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ264+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2006,"Initial Difference",{"$f":"IF(VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3)<0,0,VLOOKUP(A265,$A$38:$C$58,3)-VLOOKUP(A265,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C265","v":0},{"$f":"+E267","v":0},{"$f":"+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,E264-2013)-VLOOKUP($A265,$A$38:$CI$58,E264-2013))","v":0},{"$f":"IF(F265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,F264-2013)-VLOOKUP($A265,$A$38:$CI$58,F264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265<=0, 0,VLOOKUP($A265,$A$67:$CI$87,BR264-2013)-VLOOKUP($A265,$A$38:$CI$58,BR264-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E265+E266<0, 0, E265+E266)","v":0},{"$f":"IF(F265+F266<0, 0, F265+F266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266<0, 0, BR265+BR266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E265+E266>0, E266, IF(E265+E266<0,-E265,E265+E266))","v":0},{"$f":"IF(F265+F266>0, F266, IF(F265+F266<0,-F265,F265+F266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR265+BR266>0, BR266, IF(BR265+BR266<0,-BR265,BR265+BR266))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E265=0,0,IF(E266>0,$C270,C274))","v":0},{"$f":"IF(F265=0,0,IF(F266>0,$C270,E275))","v":0},{"$f":"IF(G265=0,0,IF(G266>0,$C270,F275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,IF(BS266>0,$C270,BR275))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E265=0,0,E268*$C270)","v":0},{"$f":"IF(F265=0,0,F268*$C270)","v":0},{"$f":"IF(G265=0,0,G268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,BS268*$C270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E268*E269","v":0},{"$f":"+F268*F269","v":0},{"$f":"+G268*G269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS268*BS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C265*C269","v":0},"     Begin Cumulative DFIT",{"$f":"+C272","v":0},{"$f":"+E273","v":0},{"$f":"+F273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E272+E271","v":0},{"$f":"IF(F272+F271<=0,0, F272+F271)","v":0},{"$f":"IF(G272+G271<=0,0, G272+G271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS272+BS271<=0,0, BS272+BS271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C265=0,0,C272/C265)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E265=0,0,+E272/E265)","v":0},{"$f":"IF(F265=0,0,+F272/F265)","v":0},{"$f":"IF(G265=0,0,+G272/G265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS265=0,0,+BS272/BS265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E267=0,0,+E273/E267)","v":0},{"$f":"IF(F267=0,0,+F273/F267)","v":0},{"$f":"IF(G267=0,0,+G273/G267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS267=0,0,+BS273/BS267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C265*C274","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C276+E271","v":0},{"$f":"+E276+F271","v":0},{"$f":"+F276+G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR276+BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C265*C270","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E270<>0,+C277+E270,0)","v":0},{"$f":"IF(F270<>0,+E277+F270,0)","v":0},{"$f":"IF(G270<>0,+F277+G270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS270<>0,+BR277+BS270,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C280","v":0},{"$f":"+E280","v":0},{"$f":"+F280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR270-BR271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C276-C277","v":0},"     End Excess Deferred",{"$f":"+E278-E279","v":0},{"$f":"+F278-F279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR278-BR279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E281:CI281)","v":0},{"$f":"+E270-E271","v":0},{"$f":"+F270-F271","v":0},{"$f":"+G270-G271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS270-BS271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E283+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ283+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2007,"Initial Difference",{"$f":"IF(VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3)<0,0,VLOOKUP(A284,$A$38:$C$58,3)-VLOOKUP(A284,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C284","v":0},{"$f":"+E286","v":0},{"$f":"+F286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,E283-2013)-VLOOKUP($A284,$A$38:$CI$58,E283-2013))","v":0},{"$f":"IF(F284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,F283-2013)-VLOOKUP($A284,$A$38:$CI$58,F283-2013))","v":0},{"$f":"IF(G284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,G283-2013)-VLOOKUP($A284,$A$38:$CI$58,G283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284<=0, 0,VLOOKUP($A284,$A$67:$CI$87,BS283-2013)-VLOOKUP($A284,$A$38:$CI$58,BS283-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E284+E285<0, 0, E284+E285)","v":0},{"$f":"IF(F284+F285<0, 0, F284+F285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285<0, 0, BR284+BR285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E284+E285>0, E285, IF(E284+E285<0,-E284,E284+E285))","v":0},{"$f":"IF(F284+F285>0, F285, IF(F284+F285<0,-F284,F284+F285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR284+BR285>0, BR285, IF(BR284+BR285<0,-BR284,BR284+BR285))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E284=0,0,IF(E285>0,$C289,C293))","v":0},{"$f":"IF(F284=0,0,IF(F285>0,$C289,E294))","v":0},{"$f":"IF(G284=0,0,IF(G285>0,$C289,F294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,IF(BS285>0,$C289,BR294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E284=0,0,E287*$C289)","v":0},{"$f":"IF(F284=0,0,F287*$C289)","v":0},{"$f":"IF(G284=0,0,G287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,BS287*$C289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E287*E288","v":0},{"$f":"+F287*F288","v":0},{"$f":"+G287*G288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS287*BS288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C284*C288","v":0},"     Begin Cumulative DFIT",{"$f":"+C291","v":0},{"$f":"+E292","v":0},{"$f":"+F292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E291+E290","v":0},{"$f":"IF(F291+F290<=0,0, F291+F290)","v":0},{"$f":"IF(G291+G290<=0,0, G291+G290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS291+BS290<=0,0, BS291+BS290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C284=0,0,C291/C284)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E284=0,0,+E291/E284)","v":0},{"$f":"IF(F284=0,0,+F291/F284)","v":0},{"$f":"IF(G284=0,0,+G291/G284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS284=0,0,+BS291/BS284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E286=0,0,+E292/E286)","v":0},{"$f":"IF(F286=0,0,+F292/F286)","v":0},{"$f":"IF(G286=0,0,+G292/G286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS286=0,0,+BS292/BS286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C284*C293","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C295+E290","v":0},{"$f":"+E295+F290","v":0},{"$f":"+F295+G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR295+BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C284*C289","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E289<>0,+C296+E289,0)","v":0},{"$f":"IF(F289<>0,+E296+F289,0)","v":0},{"$f":"IF(G289<>0,+F296+G289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS289<>0,+BR296+BS289,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C299","v":0},{"$f":"+E299","v":0},{"$f":"+F299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR289-BR290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C295-C296","v":0},"     End Excess Deferred",{"$f":"+E297-E298","v":0},{"$f":"+F297-F298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR297-BR298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E300:CI300)","v":0},{"$f":"+E289-E290","v":0},{"$f":"+F289-F290","v":0},{"$f":"+G289-G290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS289-BS290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E302+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ302+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2008,"Initial Difference",{"$f":"IF(VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3)<0,0,VLOOKUP(A303,$A$38:$C$58,3)-VLOOKUP(A303,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C303","v":0},{"$f":"+E305","v":0},{"$f":"+F305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,E302-2013)-VLOOKUP($A303,$A$38:$CI$58,E302-2013))","v":0},{"$f":"IF(F303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,F302-2013)-VLOOKUP($A303,$A$38:$CI$58,F302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303<=0, 0,VLOOKUP($A303,$A$67:$CI$87,BR302-2013)-VLOOKUP($A303,$A$38:$CI$58,BR302-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E303+E304<0, 0, E303+E304)","v":0},{"$f":"IF(F303+F304<0, 0, F303+F304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304<0, 0, BR303+BR304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E303+E304>0, E304, IF(E303+E304<0,-E303,E303+E304))","v":0},{"$f":"IF(F303+F304>0, F304, IF(F303+F304<0,-F303,F303+F304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR303+BR304>0, BR304, IF(BR303+BR304<0,-BR303,BR303+BR304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E303=0,0,IF(E304>0,$C308,C312))","v":0},{"$f":"IF(F303=0,0,IF(F304>0,$C308,E313))","v":0},{"$f":"IF(G303=0,0,IF(G304>0,$C308,F313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,IF(BS304>0,$C308,BR313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E303=0,0,E306*$C308)","v":0},{"$f":"IF(F303=0,0,F306*$C308)","v":0},{"$f":"IF(G303=0,0,G306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,BS306*$C308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E306*E307","v":0},{"$f":"+F306*F307","v":0},{"$f":"+G306*G307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS306*BS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C303*C307","v":0},"     Begin Cumulative DFIT",{"$f":"+C310","v":0},{"$f":"+E311","v":0},{"$f":"+F311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E310+E309","v":0},{"$f":"IF(F310+F309<=0,0, F310+F309)","v":0},{"$f":"IF(G310+G309<=0,0, G310+G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS310+BS309<=0,0, BS310+BS309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C303=0,0,C310/C303)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E303=0,0,+E310/E303)","v":0},{"$f":"IF(F303=0,0,+F310/F303)","v":0},{"$f":"IF(G303=0,0,+G310/G303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS303=0,0,+BS310/BS303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E305=0,0,+E311/E305)","v":0},{"$f":"IF(F305=0,0,+F311/F305)","v":0},{"$f":"IF(G305=0,0,+G311/G305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS305=0,0,+BS311/BS305)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C303*C312","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C314+E309","v":0},{"$f":"+E314+F309","v":0},{"$f":"+F314+G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR314+BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C303*C308","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E308<>0,+C315+E308,0)","v":0},{"$f":"IF(F308<>0,+E315+F308,0)","v":0},{"$f":"IF(G308<>0,+F315+G308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS308<>0,+BR315+BS308,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C318","v":0},{"$f":"+E318","v":0},{"$f":"+F318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR308-BR309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C314-C315","v":0},"     End Excess Deferred",{"$f":"+E316-E317","v":0},{"$f":"+F316-F317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR316-BR317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E319:CI319)","v":0},{"$f":"+E308-E309","v":0},{"$f":"+F308-F309","v":0},{"$f":"+G308-G309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS308-BS309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E321+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ321+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2009,"Initial Difference",{"$f":"IF(VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3)<0,0,VLOOKUP(A322,$A$38:$C$58,3)-VLOOKUP(A322,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C322","v":0},{"$f":"+E324","v":0},{"$f":"+F324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,E321-2013)-VLOOKUP($A322,$A$38:$CI$58,E321-2013))","v":0},{"$f":"IF(F322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,F321-2013)-VLOOKUP($A322,$A$38:$CI$58,F321-2013))","v":0},{"$f":"IF(G322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,G321-2013)-VLOOKUP($A322,$A$38:$CI$58,G321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322<=0, 0,VLOOKUP($A322,$A$67:$CI$87,BS321-2013)-VLOOKUP($A322,$A$38:$CI$58,BS321-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E322+E323<0, 0, E322+E323)","v":0},{"$f":"IF(F322+F323<0, 0, F322+F323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323<0, 0, BR322+BR323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E322+E323>0, E323, IF(E322+E323<0,-E322,E322+E323))","v":0},{"$f":"IF(F322+F323>0, F323, IF(F322+F323<0,-F322,F322+F323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR322+BR323>0, BR323, IF(BR322+BR323<0,-BR322,BR322+BR323))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E322=0,0,IF(E323>0,$C327,C331))","v":0},{"$f":"IF(F322=0,0,IF(F323>0,$C327,E332))","v":0},{"$f":"IF(G322=0,0,IF(G323>0,$C327,F332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,IF(BS323>0,$C327,BR332))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E322=0,0,E325*$C327)","v":0},{"$f":"IF(F322=0,0,F325*$C327)","v":0},{"$f":"IF(G322=0,0,G325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,BS325*$C327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E325*E326","v":0},{"$f":"+F325*F326","v":0},{"$f":"+G325*G326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS325*BS326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C322*C326","v":0},"     Begin Cumulative DFIT",{"$f":"+C329","v":0},{"$f":"+E330","v":0},{"$f":"+F330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E329+E328","v":0},{"$f":"IF(F329+F328<=0,0, F329+F328)","v":0},{"$f":"IF(G329+G328<=0,0, G329+G328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS329+BS328<=0,0, BS329+BS328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C322=0,0,C329/C322)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E322=0,0,+E329/E322)","v":0},{"$f":"IF(F322=0,0,+F329/F322)","v":0},{"$f":"IF(G322=0,0,+G329/G322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS322=0,0,+BS329/BS322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E324=0,0,+E330/E324)","v":0},{"$f":"IF(F324=0,0,+F330/F324)","v":0},{"$f":"IF(G324=0,0,+G330/G324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS324=0,0,+BS330/BS324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C322*C331","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C333+E328","v":0},{"$f":"+E333+F328","v":0},{"$f":"+F333+G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR333+BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C322*C327","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E327<>0,+C334+E327,0)","v":0},{"$f":"IF(F327<>0,+E334+F327,0)","v":0},{"$f":"IF(G327<>0,+F334+G327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS327<>0,+BR334+BS327,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C337","v":0},{"$f":"+E337","v":0},{"$f":"+F337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR327-BR328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C333-C334","v":0},"     End Excess Deferred",{"$f":"+E335-E336","v":0},{"$f":"+F335-F336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR335-BR336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E338:CI338)","v":0},{"$f":"+E327-E328","v":0},{"$f":"+F327-F328","v":0},{"$f":"+G327-G328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS327-BS328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E340+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ340+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2010,"Initial Difference",{"$f":"IF(VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3)<0,0,VLOOKUP(A341,$A$38:$C$58,3)-VLOOKUP(A341,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C341","v":0},{"$f":"+E343","v":0},{"$f":"+F343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,E340-2013)-VLOOKUP($A341,$A$38:$CI$58,E340-2013))","v":0},{"$f":"IF(F341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,F340-2013)-VLOOKUP($A341,$A$38:$CI$58,F340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341<=0, 0,VLOOKUP($A341,$A$67:$CI$87,BR340-2013)-VLOOKUP($A341,$A$38:$CI$58,BR340-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E341+E342<0, 0, E341+E342)","v":0},{"$f":"IF(F341+F342<0, 0, F341+F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342<0, 0, BR341+BR342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E341+E342>0, E342, IF(E341+E342<0,-E341,E341+E342))","v":0},{"$f":"IF(F341+F342>0, F342, IF(F341+F342<0,-F341,F341+F342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR341+BR342>0, BR342, IF(BR341+BR342<0,-BR341,BR341+BR342))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E341=0,0,IF(E342>0,$C346,C350))","v":0},{"$f":"IF(F341=0,0,IF(F342>0,$C346,E351))","v":0},{"$f":"IF(G341=0,0,IF(G342>0,$C346,F351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,IF(BS342>0,$C346,BR351))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E341=0,0,E344*$C346)","v":0},{"$f":"IF(F341=0,0,F344*$C346)","v":0},{"$f":"IF(G341=0,0,G344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,BS344*$C346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E344*E345","v":0},{"$f":"+F344*F345","v":0},{"$f":"+G344*G345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS344*BS345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C341*C345","v":0},"     Begin Cumulative DFIT",{"$f":"+C348","v":0},{"$f":"+E349","v":0},{"$f":"+F349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR349","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E348+E347","v":0},{"$f":"IF(F348+F347<=0,0, F348+F347)","v":0},{"$f":"IF(G348+G347<=0,0, G348+G347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS348+BS347<=0,0, BS348+BS347)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C341=0,0,C348/C341)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E341=0,0,+E348/E341)","v":0},{"$f":"IF(F341=0,0,+F348/F341)","v":0},{"$f":"IF(G341=0,0,+G348/G341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS341=0,0,+BS348/BS341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E343=0,0,+E349/E343)","v":0},{"$f":"IF(F343=0,0,+F349/F343)","v":0},{"$f":"IF(G343=0,0,+G349/G343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS343=0,0,+BS349/BS343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C341*C350","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C352+E347","v":0},{"$f":"+E352+F347","v":0},{"$f":"+F352+G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR352+BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C341*C346","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E346<>0,+C353+E346,0)","v":0},{"$f":"IF(F346<>0,+E353+F346,0)","v":0},{"$f":"IF(G346<>0,+F353+G346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS346<>0,+BR353+BS346,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C356","v":0},{"$f":"+E356","v":0},{"$f":"+F356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR346-BR347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C352-C353","v":0},"     End Excess Deferred",{"$f":"+E354-E355","v":0},{"$f":"+F354-F355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR354-BR355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E357:CI357)","v":0},{"$f":"+E346-E347","v":0},{"$f":"+F346-F347","v":0},{"$f":"+G346-G347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS346-BS347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E359+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ359+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2011,"Initial Difference",{"$f":"IF(VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3)<0,0,VLOOKUP(A360,$A$38:$C$58,3)-VLOOKUP(A360,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C360","v":0},{"$f":"+E362","v":0},{"$f":"+F362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,E359-2013)-VLOOKUP($A360,$A$38:$CI$58,E359-2013))","v":0},{"$f":"IF(F360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,F359-2013)-VLOOKUP($A360,$A$38:$CI$58,F359-2013))","v":0},{"$f":"IF(G360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,G359-2013)-VLOOKUP($A360,$A$38:$CI$58,G359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360<=0, 0,VLOOKUP($A360,$A$67:$CI$87,BS359-2013)-VLOOKUP($A360,$A$38:$CI$58,BS359-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E360+E361<0, 0, E360+E361)","v":0},{"$f":"IF(F360+F361<0, 0, F360+F361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361<0, 0, BR360+BR361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E360+E361>0, E361, IF(E360+E361<0,-E360,E360+E361))","v":0},{"$f":"IF(F360+F361>0, F361, IF(F360+F361<0,-F360,F360+F361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR360+BR361>0, BR361, IF(BR360+BR361<0,-BR360,BR360+BR361))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E360=0,0,IF(E361>0,$C365,C369))","v":0},{"$f":"IF(F360=0,0,IF(F361>0,$C365,E370))","v":0},{"$f":"IF(G360=0,0,IF(G361>0,$C365,F370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,IF(BS361>0,$C365,BR370))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E360=0,0,E363*$C365)","v":0},{"$f":"IF(F360=0,0,F363*$C365)","v":0},{"$f":"IF(G360=0,0,G363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,BS363*$C365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E363*E364","v":0},{"$f":"+F363*F364","v":0},{"$f":"+G363*G364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS363*BS364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C360*C364","v":0},"     Begin Cumulative DFIT",{"$f":"+C367","v":0},{"$f":"+E368","v":0},{"$f":"+F368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E367+E366","v":0},{"$f":"IF(F367+F366<=0,0, F367+F366)","v":0},{"$f":"IF(G367+G366<=0,0, G367+G366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS367+BS366<=0,0, BS367+BS366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C360=0,0,C367/C360)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E360=0,0,+E367/E360)","v":0},{"$f":"IF(F360=0,0,+F367/F360)","v":0},{"$f":"IF(G360=0,0,+G367/G360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS360=0,0,+BS367/BS360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E362=0,0,+E368/E362)","v":0},{"$f":"IF(F362=0,0,+F368/F362)","v":0},{"$f":"IF(G362=0,0,+G368/G362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS362=0,0,+BS368/BS362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C360*C369","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C371+E366","v":0},{"$f":"+E371+F366","v":0},{"$f":"+F371+G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR371+BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C360*C365","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E365<>0,+C372+E365,0)","v":0},{"$f":"IF(F365<>0,+E372+F365,0)","v":0},{"$f":"IF(G365<>0,+F372+G365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS365<>0,+BR372+BS365,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C375","v":0},{"$f":"+E375","v":0},{"$f":"+F375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR365-BR366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C371-C372","v":0},"     End Excess Deferred",{"$f":"+E373-E374","v":0},{"$f":"+F373-F374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR373-BR374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E376:CI376)","v":0},{"$f":"+E365-E366","v":0},{"$f":"+F365-F366","v":0},{"$f":"+G365-G366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS365-BS366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E378+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ378+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2012,"Initial Difference",{"$f":"IF(VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3)<0,0,VLOOKUP(A379,$A$38:$C$58,3)-VLOOKUP(A379,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C379","v":0},{"$f":"+E381","v":0},{"$f":"+F381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,E378-2013)-VLOOKUP($A379,$A$38:$CI$58,E378-2013))","v":0},{"$f":"IF(F379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,F378-2013)-VLOOKUP($A379,$A$38:$CI$58,F378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379<=0, 0,VLOOKUP($A379,$A$67:$CI$87,BR378-2013)-VLOOKUP($A379,$A$38:$CI$58,BR378-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E379+E380<0, 0, E379+E380)","v":0},{"$f":"IF(F379+F380<0, 0, F379+F380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380<0, 0, BR379+BR380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E379+E380>0, E380, IF(E379+E380<0,-E379,E379+E380))","v":0},{"$f":"IF(F379+F380>0, F380, IF(F379+F380<0,-F379,F379+F380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR379+BR380>0, BR380, IF(BR379+BR380<0,-BR379,BR379+BR380))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E379=0,0,IF(E380>0,$C384,C388))","v":0},{"$f":"IF(F379=0,0,IF(F380>0,$C384,E389))","v":0},{"$f":"IF(G379=0,0,IF(G380>0,$C384,F389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,IF(BS380>0,$C384,BR389))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E379=0,0,E382*$C384)","v":0},{"$f":"IF(F379=0,0,F382*$C384)","v":0},{"$f":"IF(G379=0,0,G382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,BS382*$C384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E382*E383","v":0},{"$f":"+F382*F383","v":0},{"$f":"+G382*G383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS382*BS383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C379*C383","v":0},"     Begin Cumulative DFIT",{"$f":"+C386","v":0},{"$f":"+E387","v":0},{"$f":"+F387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E386+E385","v":0},{"$f":"IF(F386+F385<=0,0, F386+F385)","v":0},{"$f":"IF(G386+G385<=0,0, G386+G385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS386+BS385<=0,0, BS386+BS385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C379=0,0,C386/C379)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E379=0,0,+E386/E379)","v":0},{"$f":"IF(F379=0,0,+F386/F379)","v":0},{"$f":"IF(G379=0,0,+G386/G379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS379=0,0,+BS386/BS379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E381=0,0,+E387/E381)","v":0},{"$f":"IF(F381=0,0,+F387/F381)","v":0},{"$f":"IF(G381=0,0,+G387/G381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS381=0,0,+BS387/BS381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C379*C388","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C390+E385","v":0},{"$f":"+E390+F385","v":0},{"$f":"+F390+G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR390+BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C379*C384","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E384<>0,+C391+E384,0)","v":0},{"$f":"IF(F384<>0,+E391+F384,0)","v":0},{"$f":"IF(G384<>0,+F391+G384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS384<>0,+BR391+BS384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C394","v":0},{"$f":"+E394","v":0},{"$f":"+F394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR384-BR385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C390-C391","v":0},"     End Excess Deferred",{"$f":"+E392-E393","v":0},{"$f":"+F392-F393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR392-BR393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E395:CI395)","v":0},{"$f":"+E384-E385","v":0},{"$f":"+F384-F385","v":0},{"$f":"+G384-G385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS384-BS385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E397+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ397+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2013,"Initial Difference",{"$f":"IF(VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3)<0,0,VLOOKUP(A398,$A$38:$C$58,3)-VLOOKUP(A398,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C398","v":0},{"$f":"+E400","v":0},{"$f":"+F400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR400","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,E397-2013)-VLOOKUP($A398,$A$38:$CI$58,E397-2013))","v":0},{"$f":"IF(F398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,F397-2013)-VLOOKUP($A398,$A$38:$CI$58,F397-2013))","v":0},{"$f":"IF(G398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,G397-2013)-VLOOKUP($A398,$A$38:$CI$58,G397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398<=0, 0,VLOOKUP($A398,$A$67:$CI$87,BS397-2013)-VLOOKUP($A398,$A$38:$CI$58,BS397-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E398+E399<0, 0, E398+E399)","v":0},{"$f":"IF(F398+F399<0, 0, F398+F399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399<0, 0, BR398+BR399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E398+E399>0, E399, IF(E398+E399<0,-E398,E398+E399))","v":0},{"$f":"IF(F398+F399>0, F399, IF(F398+F399<0,-F398,F398+F399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR398+BR399>0, BR399, IF(BR398+BR399<0,-BR398,BR398+BR399))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E398=0,0,IF(E399>0,$C403,C407))","v":0},{"$f":"IF(F398=0,0,IF(F399>0,$C403,E408))","v":0},{"$f":"IF(G398=0,0,IF(G399>0,$C403,F408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,IF(BS399>0,$C403,BR408))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E398=0,0,E401*$C403)","v":0},{"$f":"IF(F398=0,0,F401*$C403)","v":0},{"$f":"IF(G398=0,0,G401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,BS401*$C403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E401*E402","v":0},{"$f":"+F401*F402","v":0},{"$f":"+G401*G402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS401*BS402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C398*C402","v":0},"     Begin Cumulative DFIT",{"$f":"+C405","v":0},{"$f":"+E406","v":0},{"$f":"+F406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E405+E404","v":0},{"$f":"IF(F405+F404<=0,0, F405+F404)","v":0},{"$f":"IF(G405+G404<=0,0, G405+G404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS405+BS404<=0,0, BS405+BS404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C398=0,0,C405/C398)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E398=0,0,+E405/E398)","v":0},{"$f":"IF(F398=0,0,+F405/F398)","v":0},{"$f":"IF(G398=0,0,+G405/G398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS398=0,0,+BS405/BS398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E400=0,0,+E406/E400)","v":0},{"$f":"IF(F400=0,0,+F406/F400)","v":0},{"$f":"IF(G400=0,0,+G406/G400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS400=0,0,+BS406/BS400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C398*C407","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C409+E404","v":0},{"$f":"+E409+F404","v":0},{"$f":"+F409+G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR409+BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C398*C403","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E403<>0,+C410+E403,0)","v":0},{"$f":"IF(F403<>0,+E410+F403,0)","v":0},{"$f":"IF(G403<>0,+F410+G403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS403<>0,+BR410+BS403,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C413","v":0},{"$f":"+E413","v":0},{"$f":"+F413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR403-BR404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C409-C410","v":0},"     End Excess Deferred",{"$f":"+E411-E412","v":0},{"$f":"+F411-F412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR411-BR412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E414:CI414)","v":0},{"$f":"+E403-E404","v":0},{"$f":"+F403-F404","v":0},{"$f":"+G403-G404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS403-BS404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E416+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ416+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2014,"Initial Difference",{"$f":"IF(VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3)<0,0,VLOOKUP(A417,$A$38:$C$58,3)-VLOOKUP(A417,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C417","v":0},{"$f":"+E419","v":0},{"$f":"+F419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,E416-2013)-VLOOKUP($A417,$A$38:$CI$58,E416-2013))","v":0},{"$f":"IF(F417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,F416-2013)-VLOOKUP($A417,$A$38:$CI$58,F416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417<=0, 0,VLOOKUP($A417,$A$67:$CI$87,BR416-2013)-VLOOKUP($A417,$A$38:$CI$58,BR416-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E417+E418<0, 0, E417+E418)","v":0},{"$f":"IF(F417+F418<0, 0, F417+F418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418<0, 0, BR417+BR418)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E417+E418>0, E418, IF(E417+E418<0,-E417,E417+E418))","v":0},{"$f":"IF(F417+F418>0, F418, IF(F417+F418<0,-F417,F417+F418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR417+BR418>0, BR418, IF(BR417+BR418<0,-BR417,BR417+BR418))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E417=0,0,IF(E418>0,$C422,C426))","v":0},{"$f":"IF(F417=0,0,IF(F418>0,$C422,E427))","v":0},{"$f":"IF(G417=0,0,IF(G418>0,$C422,F427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,IF(BS418>0,$C422,BR427))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E417=0,0,E420*$C422)","v":0},{"$f":"IF(F417=0,0,F420*$C422)","v":0},{"$f":"IF(G417=0,0,G420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,BS420*$C422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E420*E421","v":0},{"$f":"+F420*F421","v":0},{"$f":"+G420*G421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS420*BS421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C417*C421","v":0},"     Begin Cumulative DFIT",{"$f":"+C424","v":0},{"$f":"+E425","v":0},{"$f":"+F425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E424+E423","v":0},{"$f":"IF(F424+F423<=0,0, F424+F423)","v":0},{"$f":"IF(G424+G423<=0,0, G424+G423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS424+BS423<=0,0, BS424+BS423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C417=0,0,C424/C417)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E417=0,0,+E424/E417)","v":0},{"$f":"IF(F417=0,0,+F424/F417)","v":0},{"$f":"IF(G417=0,0,+G424/G417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS417=0,0,+BS424/BS417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E419=0,0,+E425/E419)","v":0},{"$f":"IF(F419=0,0,+F425/F419)","v":0},{"$f":"IF(G419=0,0,+G425/G419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS419=0,0,+BS425/BS419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C417*C426","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C428+E423","v":0},{"$f":"+E428+F423","v":0},{"$f":"+F428+G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR428+BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C417*C422","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E422<>0,+C429+E422,0)","v":0},{"$f":"IF(F422<>0,+E429+F422,0)","v":0},{"$f":"IF(G422<>0,+F429+G422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS422<>0,+BR429+BS422,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C432","v":0},{"$f":"+E432","v":0},{"$f":"+F432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR422-BR423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C428-C429","v":0},"     End Excess Deferred",{"$f":"+E430-E431","v":0},{"$f":"+F430-F431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR430-BR431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E433:CI433)","v":0},{"$f":"+E422-E423","v":0},{"$f":"+F422-F423","v":0},{"$f":"+G422-G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS422-BS423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E435+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ435+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2015,"Initial Difference",{"$f":"IF(VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3)<0,0,VLOOKUP(A436,$A$38:$C$58,3)-VLOOKUP(A436,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C436","v":0},{"$f":"+E438","v":0},{"$f":"+F438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,E435-2013)-VLOOKUP($A436,$A$38:$CI$58,E435-2013))","v":0},{"$f":"IF(F436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,F435-2013)-VLOOKUP($A436,$A$38:$CI$58,F435-2013))","v":0},{"$f":"IF(G436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,G435-2013)-VLOOKUP($A436,$A$38:$CI$58,G435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436<=0, 0,VLOOKUP($A436,$A$67:$CI$87,BS435-2013)-VLOOKUP($A436,$A$38:$CI$58,BS435-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E436+E437<0, 0, E436+E437)","v":0},{"$f":"IF(F436+F437<0, 0, F436+F437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437<0, 0, BR436+BR437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E436+E437>0, E437, IF(E436+E437<0,-E436,E436+E437))","v":0},{"$f":"IF(F436+F437>0, F437, IF(F436+F437<0,-F436,F436+F437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR436+BR437>0, BR437, IF(BR436+BR437<0,-BR436,BR436+BR437))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E436=0,0,IF(E437>0,$C441,C445))","v":0},{"$f":"IF(F436=0,0,IF(F437>0,$C441,E446))","v":0},{"$f":"IF(G436=0,0,IF(G437>0,$C441,F446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,IF(BS437>0,$C441,BR446))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E436=0,0,E439*$C441)","v":0},{"$f":"IF(F436=0,0,F439*$C441)","v":0},{"$f":"IF(G436=0,0,G439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,BS439*$C441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E439*E440","v":0},{"$f":"+F439*F440","v":0},{"$f":"+G439*G440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS439*BS440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C436*C440","v":0},"     Begin Cumulative DFIT",{"$f":"+C443","v":0},{"$f":"+E444","v":0},{"$f":"+F444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E443+E442","v":0},{"$f":"IF(F443+F442<=0,0, F443+F442)","v":0},{"$f":"IF(G443+G442<=0,0, G443+G442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS443+BS442<=0,0, BS443+BS442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C436=0,0,C443/C436)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E436=0,0,+E443/E436)","v":0},{"$f":"IF(F436=0,0,+F443/F436)","v":0},{"$f":"IF(G436=0,0,+G443/G436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS436=0,0,+BS443/BS436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E438=0,0,+E444/E438)","v":0},{"$f":"IF(F438=0,0,+F444/F438)","v":0},{"$f":"IF(G438=0,0,+G444/G438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS438=0,0,+BS444/BS438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C436*C445","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C447+E442","v":0},{"$f":"+E447+F442","v":0},{"$f":"+F447+G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR447+BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C436*C441","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E441<>0,+C448+E441,0)","v":0},{"$f":"IF(F441<>0,+E448+F441,0)","v":0},{"$f":"IF(G441<>0,+F448+G441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS441<>0,+BR448+BS441,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C451","v":0},{"$f":"+E451","v":0},{"$f":"+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR441-BR442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C447-C448","v":0},"     End Excess Deferred",{"$f":"+E449-E450","v":0},{"$f":"+F449-F450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR449-BR450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E452:CI452)","v":0},{"$f":"+E441-E442","v":0},{"$f":"+F441-F442","v":0},{"$f":"+G441-G442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS441-BS442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E454+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ454+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2016,"Initial Difference",{"$f":"IF(VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3)<0,0,VLOOKUP(A455,$A$38:$C$58,3)-VLOOKUP(A455,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C455","v":0},{"$f":"+E457","v":0},{"$f":"+F457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,E454-2013)-VLOOKUP($A455,$A$38:$CI$58,E454-2013))","v":0},{"$f":"IF(F455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,F454-2013)-VLOOKUP($A455,$A$38:$CI$58,F454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455<=0, 0,VLOOKUP($A455,$A$67:$CI$87,BR454-2013)-VLOOKUP($A455,$A$38:$CI$58,BR454-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E455+E456<0, 0, E455+E456)","v":0},{"$f":"IF(F455+F456<0, 0, F455+F456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456<0, 0, BR455+BR456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E455+E456>0, E456, IF(E455+E456<0,-E455,E455+E456))","v":0},{"$f":"IF(F455+F456>0, F456, IF(F455+F456<0,-F455,F455+F456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR455+BR456>0, BR456, IF(BR455+BR456<0,-BR455,BR455+BR456))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E455=0,0,IF(E456>0,$C460,C464))","v":0},{"$f":"IF(F455=0,0,IF(F456>0,$C460,E465))","v":0},{"$f":"IF(G455=0,0,IF(G456>0,$C460,F465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,IF(BS456>0,$C460,BR465))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E455=0,0,E458*$C460)","v":0},{"$f":"IF(F455=0,0,F458*$C460)","v":0},{"$f":"IF(G455=0,0,G458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,BS458*$C460)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E458*E459","v":0},{"$f":"+F458*F459","v":0},{"$f":"+G458*G459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS458*BS459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C455*C459","v":0},"     Begin Cumulative DFIT",{"$f":"+C462","v":0},{"$f":"+E463","v":0},{"$f":"+F463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E462+E461","v":0},{"$f":"IF(F462+F461<=0,0, F462+F461)","v":0},{"$f":"IF(G462+G461<=0,0, G462+G461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS462+BS461<=0,0, BS462+BS461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C455=0,0,C462/C455)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E455=0,0,+E462/E455)","v":0},{"$f":"IF(F455=0,0,+F462/F455)","v":0},{"$f":"IF(G455=0,0,+G462/G455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS455=0,0,+BS462/BS455)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E457=0,0,+E463/E457)","v":0},{"$f":"IF(F457=0,0,+F463/F457)","v":0},{"$f":"IF(G457=0,0,+G463/G457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS457=0,0,+BS463/BS457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C455*C464","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C466+E461","v":0},{"$f":"+E466+F461","v":0},{"$f":"+F466+G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR466+BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C455*C460","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E460<>0,+C467+E460,0)","v":0},{"$f":"IF(F460<>0,+E467+F460,0)","v":0},{"$f":"IF(G460<>0,+F467+G460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS460<>0,+BR467+BS460,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C470","v":0},{"$f":"+E470","v":0},{"$f":"+F470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR460-BR461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C466-C467","v":0},"     End Excess Deferred",{"$f":"+E468-E469","v":0},{"$f":"+F468-F469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR468-BR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E471:CI471)","v":0},{"$f":"+E460-E461","v":0},{"$f":"+F460-F461","v":0},{"$f":"+G460-G461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS460-BS461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ending 2017",null,null,2018,{"$f":"E473+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ473+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[2017,"Initial Difference",{"$f":"IF(VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3)<0,0,VLOOKUP(A474,$A$38:$C$58,3)-VLOOKUP(A474,$A$67:$C$87,3))","v":0},"     Begin Cumulative Difference",{"$f":"+$C474","v":0},{"$f":"+E476","v":0},{"$f":"+F476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book)",{"$f":"IF(E474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,E473-2013)-VLOOKUP($A474,$A$38:$CI$58,E473-2013))","v":0},{"$f":"IF(F474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,F473-2013)-VLOOKUP($A474,$A$38:$CI$58,F473-2013))","v":0},{"$f":"IF(G474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,G473-2013)-VLOOKUP($A474,$A$38:$CI$58,G473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474<=0, 0,VLOOKUP($A474,$A$67:$CI$87,BS473-2013)-VLOOKUP($A474,$A$38:$CI$58,BS473-2013))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative Difference",{"$f":"IF(E474+E475<0, 0, E474+E475)","v":0},{"$f":"IF(F474+F475<0, 0, F474+F475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475<0, 0, BR474+BR475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Current Diff (Tax - Book) Utilized",{"$f":"IF(E474+E475>0, E475, IF(E474+E475<0,-E474,E474+E475))","v":0},{"$f":"IF(F474+F475>0, F475, IF(F474+F475<0,-F474,F474+F475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BR474+BR475>0, BR475, IF(BR474+BR475<0,-BR474,BR474+BR475))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Historical Tax rate",{"$f":"+$E$2","v":0.38574999999999998},"     Tax rate (or ARAM rate)",{"$f":"IF(E474=0,0,IF(E475>0,$C479,C483))","v":0},{"$f":"IF(F474=0,0,IF(F475>0,$C479,E484))","v":0},{"$f":"IF(G474=0,0,IF(G475>0,$C479,F484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,IF(BS475>0,$C479,BR484))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current Statutory Rate",{"$f":"+$E$3","v":0.25345000000000001},"     Begin Current DFIT @ Current Statutory",{"$f":"IF(E474=0,0,E477*$C479)","v":0},{"$f":"IF(F474=0,0,F477*$C479)","v":0},{"$f":"IF(G474=0,0,G477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,BS477*$C479)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Current DFIT at Statutory or ARAM Rate",{"$f":"+E477*E478","v":0},{"$f":"+F477*F478","v":0},{"$f":"+G477*G478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS477*BS478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT",{"$f":"+C474*C478","v":0},"     Begin Cumulative DFIT",{"$f":"+C481","v":0},{"$f":"+E482","v":0},{"$f":"+F482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End Cumulative DFIT",{"$f":"+E481+E480","v":0},{"$f":"IF(F481+F480<=0,0, F481+F480)","v":0},{"$f":"IF(G481+G480<=0,0, G481+G480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS481+BS480<=0,0, BS481+BS480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial ARAM Rate (cum dfit/cum diff)",{"$f":"IF(C474=0,0,C481/C474)","v":0},"     Begin ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E474=0,0,+E481/E474)","v":0},{"$f":"IF(F474=0,0,+F481/F474)","v":0},{"$f":"IF(G474=0,0,+G481/G474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS474=0,0,+BS481/BS474)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     End ARAM Rate (cum dfit/cum diff)",{"$f":"IF(E476=0,0,+E482/E476)","v":0},{"$f":"IF(F476=0,0,+F482/F476)","v":0},{"$f":"IF(G476=0,0,+G482/G476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS476=0,0,+BS482/BS476)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Historic Rate",{"$f":"+C474*C483","v":0},"     Cumulative DFIT at Historic Rate",{"$f":"+C485+E480","v":0},{"$f":"+E485+F480","v":0},{"$f":"+F485+G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR485+BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Cumulative DFIT at Statutory Rate",{"$f":"+C474*C479","v":0},"     Cumulative DFIT at Statutory Rate",{"$f":"IF(E479<>0,+C486+E479,0)","v":0},{"$f":"IF(F479<>0,+E486+F479,0)","v":0},{"$f":"IF(G479<>0,+F486+G479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS479<>0,+BR486+BS479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Begin Excess Deferred",{"$f":"+C489","v":0},{"$f":"+E489","v":0},{"$f":"+F489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"     Amortization of Excess Deferred",{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR479-BR480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Initial Excess Deferred",{"$f":"+C485-C486","v":0},"     End Excess Deferred",{"$f":"+E487-E488","v":0},{"$f":"+F487-F488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR487-BR488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amortization/Reduction to Tax","Reversal Check",{"$f":"SUM(E490:CI490)","v":0},{"$f":"+E479-E480","v":0},{"$f":"+F479-F480","v":0},{"$f":"+G479-G480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BS479-BS480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reversal Check"]
[null,"CY Reversal - Amort",{"$f":"+C489+C470+C451+C432+C413+C394+C375+C356+C337+C318+C299+C280+C261+C242+C223+C204+C185+C166+C147+C128+C109","v":0},{"$f":"SUM(E493:CI493)","v":0},{"$f":"+E490+E471+E452+E433+E414+E395+E376+E357+E338+E319+E300+E281+E262+E243+E224+E205+E186+E167+E148+E129+E110","v":0},{"$f":"+F490+F471+F452+F433+F414+F395+F376+F357+F338+F319+F300+F281+F262+F243+F224+F205+F186+F167+F148+F129+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AZ490+AZ471+AZ452+AZ433+AZ414+AZ395+AZ376+AZ357+AZ338+AZ319+AZ300+AZ281+AZ262+AZ243+AZ224+AZ205+AZ186+AZ167+AZ148+AZ129+AZ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490+BR471+BR452+BR433+BR414+BR395+BR376+BR357+BR338+BR319+BR300+BR281+BR262+BR243+BR224+BR205+BR186+BR167+BR148+BR129+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,2018,{"$f":"E495+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,{"$f":"BQ495+1","v":2083},2084,2085,2086,2087,2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100]
[]
[null,null,null,"Summary by Vintage",{"$f":"SUM(E498:E518)","v":0},{"$f":"SUM(F498:F518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR498:BR518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1997,{"$f":"+E110","v":0},{"$f":"+F110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1998,{"$f":"+E129","v":0},{"$f":"+F129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1999,{"$f":"+E148","v":0},{"$f":"+F148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2000,{"$f":"+E167","v":0},{"$f":"+F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2001,{"$f":"+E186","v":0},{"$f":"+F186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2002,{"$f":"+E205","v":0},{"$f":"+F205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2003,{"$f":"+E224","v":0},{"$f":"+F224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2004,{"$f":"+E243","v":0},{"$f":"+F243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2005,{"$f":"+E262","v":0},{"$f":"+F262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2006,{"$f":"+E281","v":0},{"$f":"+F281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2007,{"$f":"+E300","v":0},{"$f":"+F300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2008,{"$f":"+E319","v":0},{"$f":"+F319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2009,{"$f":"+E338","v":0},{"$f":"+F338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2010,{"$f":"+E357","v":0},{"$f":"+F357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2011,{"$f":"+E376","v":0},{"$f":"+F376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2012,{"$f":"+E395","v":0},{"$f":"+F395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR395","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2013,{"$f":"+E414","v":0},{"$f":"+F414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2014,{"$f":"+E433","v":0},{"$f":"+F433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2015,{"$f":"+E452","v":0},{"$f":"+F452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2016,{"$f":"+E471","v":0},{"$f":"+F471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2017,{"$f":"+E490","v":0},{"$f":"+F490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BR490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Sheet3","index":42,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Key\nCode","(Multiple Items)"]
["EY Notes","(blank)"]
[]
["Row Labels","Sum of Acquired\nValue","Sum of Salv/168 Allow\nSec 179","Sum of Current Accum Depr","Sum of NTV"]
["3030",1833,0,1833,0]
["390",222556.44,60364.979999999996,72875.75,89315.71]
["3910",262686.22999999992,136759,110249.31000000001,15677.919999999991]
["3912",207152.59000000005,160583.59999999998,45622.400000000001,946.59000000000015]
["3913",795882.72999999986,397941.37999999995,371651.25,26290.1]
["3914",1936826.8399999999,283931.19,1394838.8999999997,258056.75]
["3921",58593.460000000006,38549.06,9262.7800000000007,10781.62]
["3922",623096.11,222713.05000000002,159745,240638.06]
["397",250169.54999999996,105762.84,107219.95999999999,37186.749999999993]
["398",36332.449999999997,18166.259999999998,13266.559999999998,4899.63]
["399",24970.34,4122.3,13538.21,7309.829999999999]
["Grand Total",4420099.7399999993,1428893.6600000001,2300103.1199999996,691102.96]

{"sheet":"CY_Report","index":43,"n_rows":169,"n_cols":24,"rows_kept":169,"cut":false,"hidden":false,"merged":[]}
["FPU-FC FY2017"]
["Report as of 12/31/2017"]
[]
[null,null,null,{"$f":"IF(X4=\"\",\"\",IF(LEN(X4)=3,X4&\"0\",X4))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L4-O4-T4","v":0},{"$f":"IF(AP4=\"\",\"\",IF(LEN(AP4)=3,AP4&\"0\",LEFT(AP4,4)))","v":""}]
["Sys No","Ext","Description","FERC Code","FERC_Updated","G/L Expense Acct No","G/L Asset Acct No","G/L Accum Acct No","In Svc \nDate","Vintage","Location","Acquired\nValue","P\nT","Est\nLife","Salv/168 Allow\nSec 179","Depreciable\nBasis","Prior\nThru","Prior Accum\nDepreciation","Current YTD Depreciation","Current Accum Depr","Key\nCode","EY Notes","NTV","FERC Code (Original)"]
["000037","000","ORCOM E-CIS SYSTEM",{"$f":"IF(X6=\"\",\"\",IF(LEN(X6)=3,X6&\"0\",X6))","v":"3914"},{"$f":"VLOOKUP(D6,'FERC Code upd'!A:B,2,0)","v":"3914"},"4000-OB400-7785-0000","FC00-00000-1010-3914","FC00-00000-1080-3914","2000-12-01","2000","401 S. DIXIE",1302350.43,"P"," 05  00",0,1302350.43,"2008-12-31",1302350.43,0,1302350.43,"sm",null,{"$f":"L6-O6-T6","v":0},"3914"]
["000038","000","ORCOM E-CIS SYSTEM",{"$f":"IF(X7=\"\",\"\",IF(LEN(X7)=3,X7&\"0\",X7))","v":"3914"},{"$f":"VLOOKUP(D7,'FERC Code upd'!A:B,2,0)","v":"3914"},"4000-OB400-7785-0000","FC00-00000-1010-3914","FC00-00000-1080-3914","2001-01-01","2001","401 S. DIXIE",26654.7,"P"," 05  00",0,26654.7,"2008-12-31",26654.7,0,26654.7,"sm",null,{"$f":"L7-O7-T7","v":0},"3914"]
["000039","000","ORCOM E-CIS SYSTEM","3914",{"$f":"VLOOKUP(D8,'FERC Code upd'!A:B,2,0)","v":"3914"},"4000-OB400-7785-0000","FC00-00000-1010-3914","FC00-00000-1080-3914","2001-02-01","2001","401 S. DIXIE",15476.76,"P"," 05  00",0,15476.76,"2008-12-31",15476.76,0,15476.76,"sm",null,0,"3914"]
["000043","000","ORCOM E-CIS SYSTEM","3914",{"$f":"VLOOKUP(D9,'FERC Code upd'!A:B,2,0)","v":"3914"},"4000-OB400-7785-0000","FC00-00000-1010-3914","FC00-00000-1080-3914","2001-03-01","2001","401 S. DIXIE",16328.64,"P"," 05  00",0,16328.64,"2008-12-31",16328.64,0,16328.64,"sm",null,0,"3914"]
["000048","000","ORCOM E-CIS SYSTEM","3914",{"$f":"VLOOKUP(D10,'FERC Code upd'!A:B,2,0)","v":"3914"},"4000-OB400-7785-0000","FC00-00000-1010-3914","FC00-00000-1080-3914","2001-04-01","2001","401 S. DIXIE",7132.64,"P"," 05  00",0,7132.64,"2008-12-31",7132.64,0,7132.64,"sm",null,0,"3914"]
["000049","000","ORCOM E-CIS SYSTEM","3914",{"$f":"VLOOKUP(D11,'FERC Code upd'!A:B,2,0)","v":"3914"},"4000-OB400-7785-0000","FC00-00000-1010-3914","FC00-00000-1080-3914","2001-05-01","2001","401 S. DIXIE",2202.6999999999998,"P"," 05  00",0,2202.6999999999998,"2008-12-31",2202.6999999999998,0,2202.6999999999998,"sm",null,0,"3914"]
["000051","000","ORCOM E-CIS SYSTEM","3914",{"$f":"VLOOKUP(D12,'FERC Code upd'!A:B,2,0)","v":"3914"},"4000-OB400-7785-0000","FC00-00000-1010-3914","FC00-00000-1080-3914","2001-06-01","2001","401 S. DIXIE",-1181.4000000000001,"P"," 05  00",0,-1181.4000000000001,"2008-12-31",-1181.4000000000001,0,-1181.4000000000001,"sm",null,0,"3914"]
["000054","000","LOGO LOGO DISKS COLLATERALS","3030",{"$f":"VLOOKUP(D13,'FERC Code upd'!A:B,2,0)","v":"3030"},"4000-OB400-7785-0000","FC00-00000-1010-3030","FC00-00000-1080-3030","2001-12-15","2001","401 S. DIXIE",0,"R"," 00  00",0,0,null,0,0,0,null,"zero est life",0,"3030"]
["000057","000","LOGO LOGO DISKS COLLATERALS","3030",{"$f":"VLOOKUP(D14,'FERC Code upd'!A:B,2,0)","v":"3030"},"4000-OB400-7785-0000","FC00-00000-1010-3030","FC00-00000-1080-3030","2002-02-01","2002","401 S. DIXIE",0,"R"," 00  00",0,0,null,0,0,0,null,"zero est life",0,"3030"]
["000059","000","TAX - LOGOS","3030",{"$f":"VLOOKUP(D15,'FERC Code upd'!A:B,2,0)","v":"3030"},"4000-OB400-7785-0000","FC00-00000-1010-3030","FC00-00000-1080-3030","2002-02-01","2002","401 S. DIXIE",1833,"P"," 15  00",0,1833,"2010-05-31",1822.81,10.19,1833,null,null,0,"3030"]
["000068","000","KUBRA SETUP/FPU WEBSITE","3912",{"$f":"VLOOKUP(D16,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2003-12-01","2003","401 S. DIXIE",15000,"P"," 05  00",7500,7500,"2008-12-31",7499.99,0.01,7500,"mr",null,0,"3912"]
["000170","000","ORCOM MOD - COMMERCIAL DEPOSIT","3914",{"$f":"VLOOKUP(D17,'FERC Code upd'!A:B,2,0)","v":"3914"},"4000-OB400-7785-0000","FC00-00000-1010-3914","FC00-00000-1080-3914","2003-08-01","2003","401 S. DIXIE",20875,"P"," 05  00",10437.5,10437.5,"2008-12-31",10437.49,0.01,10437.5,"mr",null,0,"3914"]
["000312","000","PCARD CREDIT CARD PROGRAMMING","3912",{"$f":"VLOOKUP(D18,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2008-12-01","2008","401 S. DIXIE",24116,"P"," 05  00",12058,12058,"2010-05-31",12058,0,12058,"sr",null,0,"3912"]
["000319","000","ORCOM TRAINING DISKS","3914",{"$f":"VLOOKUP(D19,'FERC Code upd'!A:B,2,0)","v":"3914"},"4000-OB400-7785-0000","FC00-00000-1010-3914","FC00-00000-1080-3914","2003-12-01","2003","401 S. DIXIE",3710,"P"," 05  00",1855,1855,"2008-12-31",1854.99,0.01,1855,"mr",null,0,"3914"]
["000344","000","CUST. REL. TRAINING MANUAL","3990",{"$f":"VLOOKUP(D20,'FERC Code upd'!A:B,2,0)","v":"399"},"4000-OB400-7785-0000","FC00-00000-1010-3990","FC00-00000-1080-3990","2003-12-01","2003","401 S. DIXIE",6243.5,"P"," 20  00",3121.75,3121.75,"2010-05-31",2188.63,143.56,2332.19,"sr",null,789.56,"3990"]
["000345","000","CUST. REL. TRAINING MANUAL","3990",{"$f":"VLOOKUP(D21,'FERC Code upd'!A:B,2,0)","v":"399"},"4000-OB400-7785-0000","FC00-00000-1010-3990","FC00-00000-1080-3990","2005-10-01","2005","401 S. DIXIE",6545.57,"P"," 20  00",0,6545.57,"2010-05-31",4063.3,292.02999999999997,4355.33,"s",null,2190.2399999999998,"3990"]
["000346","000","TRAINING MANUAL-CUST RELATIONS","3990",{"$f":"VLOOKUP(D22,'FERC Code upd'!A:B,2,0)","v":"399"},"4000-OB400-7785-0000","FC00-00000-1010-3990","FC00-00000-1080-3990","2006-02-01","2006","401 S. DIXIE",5094.08,"P"," 20  00",0,5094.08,"2010-05-31",2934.98,227.27,3162.25,"s",null,1931.83,"3990"]
["000347","000","CR TRAINING MANUAL","3990",{"$f":"VLOOKUP(D23,'FERC Code upd'!A:B,2,0)","v":"399"},"4000-OB400-7785-0000","FC00-00000-1010-3990","FC00-00000-1080-3990","2006-12-01","2006","401 S. DIXIE",5086.09,"P"," 20  00",0,5086.09,"2010-05-31",2930.38,226.92,3157.3,"s",null,1928.79,"3990"]
["000367","000","NEW ENVIRONMENT COMPLIANCE PRO","3990",{"$f":"VLOOKUP(D24,'FERC Code upd'!A:B,2,0)","v":"399"},"4000-OB400-7785-0000","FC00-00000-1010-3990","FC00-00000-1080-3990","2008-06-01","2008","401 S. DIXIE",1095,"P"," 20  00",547.5,547.5,"2010-05-31",266.18,24.46,290.64,"sr",null,256.86,"3990"]
["000368","000","EDUCATIONAL RESOURCE TRAINING","3990",{"$f":"VLOOKUP(D25,'FERC Code upd'!A:B,2,0)","v":"399"},"4000-OB400-7785-0000","FC00-00000-1010-3990","FC00-00000-1080-3990","2008-08-01","2008","401 S. DIXIE",906.1,"P"," 20  00",453.05,453.05,"2010-05-31",220.26,20.239999999999998,240.5,"sr",null,212.55,"3990"]
["000432","000","AXIS 209 MFD CAMERA & LICENSE","3912",{"$f":"VLOOKUP(D26,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",667.05,"P"," 05  00",333.53,333.52,"2010-05-31",333.52,0,333.52,"sr",null,0,"3912"]
["000433","000","AXIS 209 MFD CAMERA & LICENSE","3912",{"$f":"VLOOKUP(D27,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",667.05,"P"," 05  00",333.53,333.52,"2010-05-31",333.52,0,333.52,"sr",null,0,"3912"]
["000434","000","AXIS 209 MFD CAMERA & LICENSE","3912",{"$f":"VLOOKUP(D28,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",667.05,"P"," 05  00",333.53,333.52,"2010-05-31",333.52,0,333.52,"sr",null,0,"3912"]
["000435","000","AXIS 209 MFD CAMERA & LICENSE","3912",{"$f":"VLOOKUP(D29,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",667.05,"P"," 05  00",333.53,333.52,"2010-05-31",333.52,0,333.52,"sr",null,0,"3912"]
["000436","000","AXIS 209 MFD CAMERA & LICENSE","3912",{"$f":"VLOOKUP(D30,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",667.05,"P"," 05  00",333.53,333.52,"2010-05-31",333.52,0,333.52,"sr",null,0,"3912"]
["000437","000","AXIS 209 MFD CAMERA & LICENSE","3912",{"$f":"VLOOKUP(D31,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",667.05,"P"," 05  00",333.53,333.52,"2010-05-31",333.52,0,333.52,"sr",null,0,"3912"]
["000438","000","AXIS 209 MFD CAMERA & LICENSE","3912",{"$f":"VLOOKUP(D32,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",667.05,"P"," 05  00",333.53,333.52,"2010-05-31",333.52,0,333.52,"smr",null,0,"3912"]
["000439","000","AXIS 209 MFD CAMERA & LICENSE","3912",{"$f":"VLOOKUP(D33,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",667.05,"P"," 05  00",333.53,333.52,"2010-05-31",333.52,0,333.52,"sr",null,0,"3912"]
["000440","000","AXIS 209 MFD CAMERA & LICENSE","3912",{"$f":"VLOOKUP(D34,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",667.05,"P"," 05  00",333.53,333.52,"2010-05-31",333.52,0,333.52,"sr",null,0,"3912"]
["000441","000","OUTSIDE AXIS P3344 DOME CAMERA","3912",{"$f":"VLOOKUP(D35,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",1191.53,"P"," 05  00",595.77,595.76,"2010-05-31",595.76,0,595.76,"sr",null,0,"3912"]
["000442","000","OUTSIDE AXIS P3344 DOME CAMERA","3912",{"$f":"VLOOKUP(D36,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",1191.53,"P"," 05  00",595.77,595.76,"2010-05-31",595.76,0,595.76,"sr",null,0,"3912"]
["000443","000","AXIS 209 MFD CAMERA & LICENSE","3912",{"$f":"VLOOKUP(D37,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-11-01","2009","401 S. DIXIE",667.05,"P"," 05  00",333.53,333.52,"2010-05-31",333.52,0,333.52,"sr",null,0,"3912"]
["000444","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D38,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",226.69,"P"," 05  00",113.35,113.34,"2010-05-31",113.34,0,113.34,"sr",null,0,"3912"]
["000445","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D39,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",226.69,"P"," 05  00",113.35,113.34,"2010-05-31",113.34,0,113.34,"sr",null,0,"3912"]
["000446","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D40,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",226.69,"P"," 05  00",113.35,113.34,"2010-05-31",113.34,0,113.34,"sr",null,0,"3912"]
["000447","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D41,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",226.69,"P"," 05  00",113.35,113.34,"2010-05-31",113.34,0,113.34,"sr",null,0,"3912"]
["000448","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D42,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",226.69,"P"," 05  00",113.35,113.34,"2010-05-31",113.34,0,113.34,"sr",null,0,"3912"]
["000449","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D43,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",226.69,"P"," 05  00",113.35,113.34,"2010-05-31",113.34,0,113.34,"sr",null,0,"3912"]
["000450","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D44,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",226.69,"P"," 05  00",113.35,113.34,"2010-05-31",113.34,0,113.34,"sr",null,0,"3912"]
["000451","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D45,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",226.69,"P"," 05  00",113.35,113.34,"2010-05-31",113.34,0,113.34,"sr",null,0,"3912"]
["000452","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D46,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",226.69,"P"," 05  00",113.35,113.34,"2010-05-31",113.34,0,113.34,"sr",null,0,"3912"]
["000453","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D47,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",226.69,"P"," 05  00",113.35,113.34,"2010-05-31",113.34,0,113.34,"sr",null,0,"3912"]
["000454","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D48,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",434.62,"P"," 05  00",217.31,217.31,"2010-05-31",217.31,0,217.31,"sr",null,0,"3912"]
["000455","000","LABOR TO INSTALL CAMERA","3912",{"$f":"VLOOKUP(D49,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2009-12-01","2009","401 S. DIXIE",434.61,"P"," 05  00",217.31,217.3,"2010-05-31",217.3,0,217.3,"sr",null,0,"3912"]
["000501","000","IP BASED TELEPHONE SYSTEM","3970",{"$f":"VLOOKUP(D50,'FERC Code upd'!A:B,2,0)","v":"397"},"4000-OB400-7785-0000","FC00-00000-1010-3970","FC00-00000-1080-3970","2010-09-30","2010","401 S. DIXIE",183690,"P"," 05  00",91845,91845,null,91845,0,91845,"smr",null,0,"3970"]
["000505","000","COLOR COPIER 3RD FLOOR","3910",{"$f":"VLOOKUP(D51,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2010-10-31","2010","401 S. DIXIE - 3RD FLOOR",10806.7,"P"," 05  00",10806.7,0,null,0,0,0,"mr",null,0,"3910"]
["000520","000","IP BASED TELEPHONE SYSTEM","3970",{"$f":"VLOOKUP(D52,'FERC Code upd'!A:B,2,0)","v":"397"},"4000-OB400-7785-0000","FC00-00000-1010-3970","FC00-00000-1080-3970","2010-12-31","2010","401 S. DIXIE",18354.34,"P"," 05  00",9177.17,9177.17,null,9177.17,0,9177.17,"smr",null,0,"3970"]
["000526","000","COLOR COPIER 3RD FLOOR (PART OF ASSET 505)","3910",{"$f":"VLOOKUP(D53,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2010-12-31","2010","401 S. DIXIE - 3RD FLOOR",25,"P"," 05  00",25,0,null,0,0,0,"mr",null,0,"3910"]
["000527","000","2011 Toyota Camry Sedan","3921",{"$f":"VLOOKUP(D54,'FERC Code upd'!A:B,2,0)","v":"3921"},"4000-OB400-7785-0000","FC00-00000-1010-3921","FC00-00000-1080-3921","2011-03-31","2011","West Palm Beach",27389.06,"P"," 05  00",27389.06,0,null,0,0,0,"mr",null,0,"3921"]
["000529","000","1-Eport for Latitude E-family","3912",{"$f":"VLOOKUP(D55,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-02-28","2011","West Palm Beach",222.84,"P"," 05  00",222.84,0,null,0,0,0,"mr",null,0,"3912"]
["000530","000","1-E640 Computer","3912",{"$f":"VLOOKUP(D56,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-02-28","2011","West Palm Beach",1374.11,"P"," 05  00",1374.11,0,null,0,0,0,"mr",null,0,"3912"]
["000531","000","2 optiplex 780-E7500","3912",{"$f":"VLOOKUP(D57,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-02-28","2011","West Palm Beach",2085.2800000000002,"P"," 05  00",2085.2800000000002,0,null,0,0,0,"mr",null,0,"3912"]
["000532","000","IP BASED TELEPHONE SYSTEM","3970",{"$f":"VLOOKUP(D58,'FERC Code upd'!A:B,2,0)","v":"397"},"4000-OB400-7785-0000","FC00-00000-1010-3970","FC00-00000-1080-3970","2011-03-31","2011","401 S. DIXIE",-18354.34,"P"," 05  00",-18354.34,0,null,0,0,0,"mr",null,0,"3970"]
["000539","000","Network Routers","3912",{"$f":"VLOOKUP(D59,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-04-30","2011","West Palm Beach",19299.68,"P"," 05  00",19299.68,0,null,0,0,0,"mr",null,0,"3912"]
["000540","000","14- Laptops","3912",{"$f":"VLOOKUP(D60,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-04-30","2011","West Palm Beach",36536.120000000003,"P"," 05  00",36536.120000000003,0,null,0,0,0,"mr",null,0,"3912"]
["000543","000","3-Desktops","3912",{"$f":"VLOOKUP(D61,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-06-30","2011","West Palm Beach",3332.49,"P"," 05  00",3332.49,0,null,0,0,0,"mr",null,0,"3912"]
["000544","000","14- Laptops (w/asset 540)","3912",{"$f":"VLOOKUP(D62,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-06-30","2011","West Palm Beach",-5561.66,"P"," 05  00",-5561.66,0,null,0,0,0,"mr",null,0,"3912"]
["000545","000","Network Routers (w/ asset 539)","3912",{"$f":"VLOOKUP(D63,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-06-30","2011","West Palm Beach",-1716,"P"," 05  00",-1716,0,null,0,0,0,"mr",null,0,"3912"]
["000546","000","2 Laptops","3912",{"$f":"VLOOKUP(D64,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-06-30","2011","West Palm Beach",4509.3500000000004,"P"," 05  00",4509.3500000000004,0,null,0,0,0,"mr",null,0,"3912"]
["000547","000","IP BASED TELEPHONE SYSTEM","3970",{"$f":"VLOOKUP(D65,'FERC Code upd'!A:B,2,0)","v":"397"},"4000-OB400-7785-0000","FC00-00000-1010-3970","FC00-00000-1080-3970","2011-06-30","2011","401 S. DIXIE",-20289.54,"P"," 05  00",-20289.54,0,null,0,0,0,"mr",null,0,"3970"]
["000548","000","7-Optiplex Desktops","3912",{"$f":"VLOOKUP(D66,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-07-31","2011","West Palm Beach",5533.42,"P"," 05  00",5533.42,0,null,0,0,0,"mr",null,0,"3912"]
["000549","000","6-E6420 Dell Latitude","3912",{"$f":"VLOOKUP(D67,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-07-31","2011","West Palm Beach",7862.12,"P"," 05  00",7862.12,0,null,0,0,0,"mr",null,0,"3912"]
["000550","000","3-E5520 Dell Latitude","3912",{"$f":"VLOOKUP(D68,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-07-31","2011","West Palm Beach",4460.92,"P"," 05  00",4460.92,0,null,0,0,0,"mr",null,0,"3912"]
["000554","000","9-E6420 Dell Latitude","3912",{"$f":"VLOOKUP(D69,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-09-30","2011","West Palm Beach",13754.29,"P"," 05  00",13754.29,0,null,0,0,0,"mr",null,0,"3912"]
["000555","000","6 Optiplex 780 Desktops","3912",{"$f":"VLOOKUP(D70,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-12-31","2011","West Palm Beach",4625.53,"P"," 05  00",4625.53,0,null,0,0,0,"mr",null,0,"3912"]
["000556","000","8-Latitude E6420 Laptops and Monitors",{"$f":"IF(X71=\"\",\"\",IF(LEN(X71)=3,X71&\"0\",X71))","v":"3912"},{"$f":"VLOOKUP(D71,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-12-31","2011","West Palm Beach",12730.12,"P"," 05  00",12730.12,0,null,0,0,0,"mr",null,{"$f":"L71-O71-T71","v":0},"3912"]
["000557","000","5-Cisco ASA 5505 Firewalls","3912",{"$f":"VLOOKUP(D72,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2011-12-31","2011","West Palm Beach",4965.75,"P"," 05  00",4965.75,0,null,0,0,0,"mr",null,0,"3912"]
["000558","000","SF Admin Office Improvements","3900",{"$f":"VLOOKUP(D73,'FERC Code upd'!A:B,2,0)","v":"390"},"4000-OB400-7785-0000","FC00-00000-1010-3900","FC00-00000-1080-3900","2012-01-31","2012","WPB",119943.06,"P"," 05  00",59971.53,59971.53,null,56517.17,3454.36,59971.53,"sr",null,0,"3900"]
["000559","000","SF Admin Office Improvements","3900",{"$f":"VLOOKUP(D74,'FERC Code upd'!A:B,2,0)","v":"390"},"4000-OB400-7785-0000","FC00-00000-1010-3900","FC00-00000-1080-3900","2012-03-31","2012","WPB",-11708.59,"P"," 05  00",-5854.3,-5854.29,null,-5517.08,-337.21,-5854.29,"sr",null,0,"3900"]
["000560","000","CPK Corp Data Pro","3912",{"$f":"VLOOKUP(D75,'FERC Code upd'!A:B,2,0)","v":"3912"},"4000-OB400-7785-0000","FC00-00000-1010-3912","FC00-00000-1080-3912","2012-03-31","2012","West Palm Beach",20921.349999999999,"P"," 05  00",10460.68,10460.67,null,10316.68,143.99,10460.67,"smr",null,0,"3912"]
["000561","000","Office Cabling\r\n","3910",{"$f":"VLOOKUP(D76,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2012-03-31","2012",null,49817.99,"P"," 05  00",24909,24908.99,null,24566.13,342.86,24908.99,"smr",null,0,"3910"]
["000562","000","SF Main Office Furniture","3913",{"$f":"VLOOKUP(D77,'FERC Code upd'!A:B,2,0)","v":"3913"},"4000-OB400-7785-0000","FC00-00000-1010-3913","FC00-00000-1080-3913","2012-06-30","2012","WPB",39656.129999999997,"P"," 05  00",19828.07,19828.060000000001,null,18685.96,1142.0999999999999,19828.060000000001,"sr",null,0,"3913"]
["000563","000","CPK Corp Data Pro","3910",{"$f":"VLOOKUP(D78,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","fc00-00000-1010-3910","fc00-00000-1080-3910","2012-04-30","2012","West Palm Beach",2895,"P"," 05  00",1447.5,1447.5,null,1385.79,61.71,1447.5,"smr",null,0,"3910"]
["000564","000","10 Replacement Desktops","3912",{"$f":"VLOOKUP(D79,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2012-04-30","2012","West Palm Beach",3551.2,"P"," 05  00",1775.6,1775.6,null,1699.91,75.69,1775.6,"smr",null,0,"3912"]
["000566","000","Office Cabling\r\n","3910",{"$f":"VLOOKUP(D80,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2012-08-31","2012",null,-5324.76,"P"," 05  00",-2662.38,-2662.38,null,-2474.38,-188,-2662.38,"smr",null,0,"3910"]
["000567","000","Desktops","3912",{"$f":"VLOOKUP(D81,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2012-05-31","2012","West Palm Beach",1695.61,"P"," 05  00",847.81,847.8,null,811.66,36.14,847.8,"smr",null,0,"3912"]
["000568","000","Printers for FPU Corp Office","3910",{"$f":"VLOOKUP(D82,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","fc00-00000-1010-3910","fc00-00000-1080-3910","2012-05-31","2012","West Palm Beach",38933.089999999997,"P"," 05  00",19466.55,19466.54,null,18636.650000000001,829.89,19466.54,"smr",null,0,"3910"]
["000569","000","Conference Rooms Privacy","3912",{"$f":"VLOOKUP(D83,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2012-08-31","2012","West Palm Beach",5894.2,"P"," 05  00",2947.1,2947.1,null,2738.99,208.11,2947.1,"smr",null,0,"3912"]
["000570","000","SF Main Office Furniture","3913",{"$f":"VLOOKUP(D84,'FERC Code upd'!A:B,2,0)","v":"3913"},"4000-OB400-7785-0000","FC00-00000-1010-3913","FC00-00000-1080-3913","2012-08-31","2012",null,1812.6,"P"," 05  00",906.3,906.3,null,854.1,52.2,906.3,"sr",null,0,"3913"]
["000571","000","Office Cabling\r\n","3910",{"$f":"VLOOKUP(D85,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2012-10-31","2012",null,-1017.6,"P"," 05  00",-508.8,-508.8,null,-460.08,-48.72,-508.8,"smr",null,0,"3910"]
["000572","000","Conference Rooms Privacy","3912",{"$f":"VLOOKUP(D86,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2012-09-30","2012","West Palm Beach",650,"P"," 05  00",325,325,null,302.05,22.95,325,"smr",null,0,"3912"]
["000573","000","Office Cabling\r\n","3910",{"$f":"VLOOKUP(D87,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2012-09-30","2012",null,14047.62,"P"," 05  00",7023.81,7023.81,null,6527.82,495.99,7023.81,"smr",null,0,"3910"]
["000574","000","CUSTOMER CARE TV","3912",{"$f":"VLOOKUP(D88,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2012-11-30","2012","West Palm Beach",873.88,"P"," 05  00",436.94,436.94,null,395.1,41.84,436.94,"smr",null,0,"3912"]
["000575","000","SF Admin Office Improvements","3900",{"$f":"VLOOKUP(D89,'FERC Code upd'!A:B,2,0)","v":"390"},"4000-OB400-7785-0000","FC00-00000-1010-3900","FC00-00000-1080-3900","2012-06-30","2012","WPB",12495.5,"P"," 05  00",6247.75,6247.75,null,5887.88,359.87,6247.75,"sr",null,0,"3900"]
["000576","000","SF Main Office Furniture","3913",{"$f":"VLOOKUP(D90,'FERC Code upd'!A:B,2,0)","v":"3913"},"4000-OB400-7785-0000","FC00-00000-1010-3913","FC00-00000-1080-3913","2012-03-31","2012","WPB",644272.34,"P"," 05  00",322136.17,322136.17,null,303581.13,18555.04,322136.17,"sr",null,0,"3913"]
["000577","000","Office Cabling\r\n","3910",{"$f":"VLOOKUP(D91,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2012-06-30","2012",null,13745.03,"P"," 05  00",6872.52,6872.51,null,6579.53,292.98,6872.51,"smr",null,0,"3910"]
["000578","000","New Operations Center","3900",{"$f":"VLOOKUP(D92,'FERC Code upd'!A:B,2,0)","v":"390"},null,"FC00-00000-1010-3900",null,"2013-03-31","2013","Fernandina Beach",101826.47,"R"," 39  00",0,101826.47,null,9899.82,2610.94,12510.76,null,null,89315.71,"3900"]
["000579","000","2013 Chevrolet Traverse- black","3922",{"$f":"VLOOKUP(D93,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK400-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2013-07-31","2013","West Palm Beach",43625.65,"P"," 05  00",21812.83,21812.82,null,17807.990000000002,2464.5100000000002,20272.5,"smr",null,1540.3199999999997,"3922"]
["000580","000","2013 Chevrolet Traverse- gray","3922",{"$f":"VLOOKUP(D94,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-CR711-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2013-07-31","2013","West Palm Beach",37313.56,"P"," 05  00",18656.78,18656.78,null,15231.39,2107.9299999999998,17339.32,"smr",null,1317.4599999999991,"3922"]
["000581","000","LIfeSize Video Conference system-Debary","3910",{"$f":"VLOOKUP(D95,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2013-06-30","2013","Debary",18267.16,"P"," 05  00",9133.58,9133.58,null,7705.86,1038.3399999999999,8744.2000000000007,"smr",null,389.3799999999992,"3910"]
["000582","000","(8) Philips Onsite Heartstart AED units & (4) training devices","3910",{"$f":"VLOOKUP(D96,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2013-06-30","2013","FPU offices",10210.52,"P"," 05  00",5105.26,5105.26,null,4307.2299999999996,580.39,4887.62,"smr",null,217.64000000000033,"3910"]
["000583","000","(5) Philips Onsite Heartstart AED units & (2) training devices","3910",{"$f":"VLOOKUP(D97,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2013-09-30","2013","FPU offices",6266.2,"P"," 05  00",3133.1,3133.1,null,2557.86,353.99,2911.85,"smr",null,221.25,"3910"]
["000584","000","Iridium Extreme satellite phone","3910",{"$f":"VLOOKUP(D98,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2013-09-30","2013",null,1556.74,"P"," 05  00",778.37,778.37,null,635.46,87.95,723.41,"smr",null,54.960000000000036,"3910"]
["000585","000","Iridium Extreme satellite phone","3910",{"$f":"VLOOKUP(D99,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2013-09-30","2013",null,1556.74,"P"," 05  00",778.37,778.37,null,635.46,87.95,723.41,"smr",null,54.960000000000036,"3910"]
["000586","000","Iridium Extreme satellite phone","3910",{"$f":"VLOOKUP(D100,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2013-09-30","2013",null,1556.74,"P"," 05  00",778.37,778.37,null,635.46,87.95,723.41,"smr",null,54.960000000000036,"3910"]
["000587","000","Iridium Extreme satellite phone","3910",{"$f":"VLOOKUP(D101,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2013-09-30","2013",null,1556.74,"P"," 05  00",778.37,778.37,null,635.46,87.95,723.41,"smr",null,54.960000000000036,"3910"]
["000588","000","Iridium Extreme satellite phone","3910",{"$f":"VLOOKUP(D102,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2013-09-30","2013",null,1556.74,"P"," 05  00",778.37,778.37,null,635.46,87.95,723.41,"smr",null,54.960000000000036,"3910"]
["000589","000","Aquos 50\" LED LCD TV 1080","3913",{"$f":"VLOOKUP(D103,'FERC Code upd'!A:B,2,0)","v":"3913"},"4000-OB400-7785-0000","FC00-00000-1010-3913","FC00-00000-1080-3913","2013-09-30","2013","Customer Care",681.29,"P"," 05  00",340.65,340.64,null,281.77,39.25,321.02,"sr",null,19.620000000000005,"3913"]
["000590","000","Projector for Marketing","3910",{"$f":"VLOOKUP(D104,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2014-01-31","2014",null,1555.76,"P"," 05  00",777.88,777.88,null,595.86,85.66,681.52,"smr",null,96.360000000000014,"3910"]
["000591","000","LIfeSize Video Conference system-Debary","3910",{"$f":"VLOOKUP(D105,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2013-12-31","2013","Debary",10169.65,"P"," 05  00",5084.83,5084.82,null,4041.41,556.49,4597.8999999999996,"smr",null,486.92000000000007,"3910"]
["000592","000","Office Furniture","3910",{"$f":"VLOOKUP(D106,'FERC Code upd'!A:B,2,0)","v":"3910"},"4000-OB400-7785-0000","FC00-00000-1010-3910","FC00-00000-1080-3910","2014-01-31","2014",null,237.99,"P"," 05  00",119,118.99,null,91.15,13.1,104.25,"smr",null,14.740000000000009,"3910"]
["000593","000","2014 Ford Edge","3922",{"$f":"VLOOKUP(D107,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-BM410-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2014-05-31","2014","FL",28809.32,"A"," 05  00",11160,17649.32,null,6914.24,1637.58,8551.82,"smr",null,9097.5,"3922"]
["000594","000","2014 Ford Edge","3922",{"$f":"VLOOKUP(D108,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK410-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2014-05-31","2014","FL",28579.57,"A"," 05  00",11160,17419.57,null,6859.1,1624.52,8483.6200000000008,"smr",null,8935.9499999999989,"3922"]
["000595","000","2014 Ford Edge","3922",{"$f":"VLOOKUP(D109,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK412-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2014-05-31","2014","FL",28920.34,"A"," 05  00",11160,17760.34,null,6940.88,1643.89,8584.77,"smr",null,9175.57,"3922"]
["000596","000","2014 Ford Edge","3922",{"$f":"VLOOKUP(D110,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK411-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2014-05-31","2014","FL",28579.57,"A"," 05  00",11160,17419.57,null,6859.1,1624.52,8483.6200000000008,"smr",null,8935.9499999999989,"3922"]
["000597","000","2014 Chevy Traverse","3922",{"$f":"VLOOKUP(D111,'FERC Code upd'!A:B,2,0)","v":"3922"},"FC90-HR940-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2014-05-31","2014","FL",37826.300000000003,"A"," 05  00",11160,26666.3,null,8150,1875,10025,"lsmr",null,16641.300000000003,"3922"]
["000598","000","2014 Toyota Avalon","3921",{"$f":"VLOOKUP(D112,'FERC Code upd'!A:B,2,0)","v":"3921"},"4000-MK410-6320-0000","FC00-00000-1010-3921","FC00-00000-1080-3921","2014-05-31","2014","FL",31204.400000000001,"A"," 05  00",11160,20044.400000000001,null,7489.06,1773.72,9262.7800000000007,"smr",null,10781.62,"3921"]
["000599","000","2014 Ford Edge","3922",{"$f":"VLOOKUP(D113,'FERC Code upd'!A:B,2,0)","v":"3922"},"FC90-HR940-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2014-05-31","2014","FL",28876.57,"A"," 05  00",11160,17716.57,null,6930.38,1641.41,8571.7900000000009,"smr",null,9144.7799999999988,"3922"]
["000600","000","Purchase Mac Air Computer","3912",{"$f":"VLOOKUP(D114,'FERC Code upd'!A:B,2,0)","v":"3912"},"FC90-IT846-7785-9210","FC00-00000-1010-3912","FC00-00000-1080-3912","2014-05-31","2014","FL",2932,"P"," 05  00",1466,1466,null,1070.18,166.66,1236.8399999999999,"smr",null,229.16000000000008,"3912"]
["000601","000","Presentation projector","3910",{"$f":"VLOOKUP(D115,'FERC Code upd'!A:B,2,0)","v":"3910"},"FC90-IT846-7785-9210","FC00-00000-1010-3910","FC00-00000-1080-3910","2014-09-30","2014","FL",1604.97,"P"," 05  00",802.49,802.48,null,556.91999999999996,98.22,655.14,"mr",null,147.34000000000003,"3910"]
["000602","000","2014 Chevrolet Silverado","3922",{"$f":"VLOOKUP(D116,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-SM711-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2014-08-31","2014","FL",35472.97,"T"," 05  00",11460,24012.97,null,8850,1975,10825,"lmr",null,13187.970000000001,"3922"]
["000603","000","2014 Ford F-150","3922",{"$f":"VLOOKUP(D117,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK411-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2014-07-31","2014","FL",28629.84,"T"," 05  00",11460,17169.84,null,7787.31,1752.15,9539.4599999999991,"mr",null,7630.380000000001,"3922"]
["000604","000","2014 Ford F-150","3922",{"$f":"VLOOKUP(D118,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK411-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2014-08-31","2014","FL",12603.69,"T"," 05  00",6301.85,6301.84,null,4373.49,771.35,5144.84,"mr",null,1157,"3922"]
["000605","000","2014 Ford F-150","3922",{"$f":"VLOOKUP(D119,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-SM711-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2014-07-31","2014","FL",31213.84,"T"," 05  00",11460,19753.84,null,8490.16,1910.29,10400.450000000001,"mr",null,9353.39,"3922"]
["000606","000","2014 Ford F-150","3922",{"$f":"VLOOKUP(D120,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK411-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2014-08-31","2014","FL",250.25,"T"," 05  00",125.13,125.12,null,86.84,15.32,102.16,"mr",null,22.960000000000008,"3922"]
["000607","000","Kits CPR Mannequins","3980",{"$f":"VLOOKUP(D121,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2014-09-30","2014","FL",1039.9000000000001,"P"," 05  00",519.95000000000005,519.95000000000005,null,360.84,63.64,424.48,"mr",null,95.470000000000027,"3980"]
["000608","000","2014 Ford F-150","3922",{"$f":"VLOOKUP(D122,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK411-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2014-09-30","2014","FL",303.16000000000003,"T"," 05  00",151.58000000000001,151.58000000000001,null,105.2,18.55,123.75,"mr",null,27.830000000000013,"3922"]
["000609","000","2014 Chevrolet Silverado","3922",{"$f":"VLOOKUP(D123,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-SM711-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2014-09-30","2014","FL",1222.1199999999999,"T"," 05  00",611.05999999999995,611.05999999999995,null,424.08,74.790000000000006,498.87,"mr",null,112.18999999999994,"3922"]
["000610","000","2014 Ford F-150","3922",{"$f":"VLOOKUP(D124,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK411-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2014-11-30","2014","FL",-4967.1499999999996,"T"," 05  00",-2483.58,-2483.5700000000002,null,-1634.2,-339.75,-1973.95,"mr",null,-509.61999999999966,"3922"]
["000611","000","Ultra Trak CGI","3980",{"$f":"VLOOKUP(D125,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2014-11-30","2014","FL",3544.24,"P"," 05  00",1772.12,1772.12,null,1166.05,242.43,1408.48,"mr",null,363.63999999999987,"3980"]
["000612","000","IT CGI","3980",{"$f":"VLOOKUP(D126,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2014-11-30","2014","FL",1475.93,"P"," 05  00",737.97,737.96,null,485.58,100.95,586.53,"mr",null,151.43000000000006,"3980"]
["000613","000","IT CGI","3980",{"$f":"VLOOKUP(D127,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2014-12-31","2014","FL",1456.47,"P"," 05  00",728.24,728.23,null,479.18,99.62,578.79999999999995,"mr",null,149.43000000000006,"3980"]
["000614","000","Safety Pipe Squeezer","3980",{"$f":"VLOOKUP(D128,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2014-12-31","2014","FL",5561.03,"P"," 05  00",2780.52,2780.51,null,1829.58,380.37,2209.9499999999998,"mr",null,570.55999999999995,"3980"]
["000615","000","2015 Subaru Outback","3922",{"$f":"VLOOKUP(D129,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MG400-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2015-02-28","2015","FL",37502.61,"T"," 05  00",3460,34042.61,null,4875.34,2925.2,7800.54,"mr",null,26242.07,"3922"]
["000616","000","2015 Subaru Outback","3922",{"$f":"VLOOKUP(D130,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MG400-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2015-03-31","2015","FL",-165.15,"T"," 05  00",-82.58,-82.57,null,-50.37,-12.88,-63.25,"mr",null,-19.320000000000007,"3922"]
["000617","000","EcoPlex office - furntiure convert room into office","3910",{"$f":"VLOOKUP(D131,'FERC Code upd'!A:B,2,0)","v":"3910"},null,"FC00-00000-1010-3910","FC00-00000-1080-3910","2015-04-30","2015",null,8492.84,"P"," 05  00",4246.42,4246.42,null,2335.5300000000002,764.36,3099.89,"mr",null,1146.5300000000002,"3910"]
["000618","000","2 laptops for Safety Dept","3912",{"$f":"VLOOKUP(D132,'FERC Code upd'!A:B,2,0)","v":"3912"},null,"FC00-00000-1010-3912","FC00-00000-1080-3912","2015-04-30","2015","FL",5314.3,"P"," 05  00",2657.15,2657.15,"2015-12-31",1461.43,478.29,1939.72,"mr",null,717.43000000000006,"3912"]
["000619","000","2014 Ford F-150","3922",{"$f":"VLOOKUP(D133,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK411-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2015-04-30","2015","FL",-0.03,"T"," 05  00",-0.02,-0.01,null,-0.02,0,-0.02,"mr",null,1.0000000000000002E-2,"3922"]
["000621","000","2014 Ford Edge SE","3922",{"$f":"VLOOKUP(D134,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-SM711-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2015-05-31","2015","FL",28717.78,"T"," 05  00",3460,25257.78,null,4307.67,2584.6,6892.27,"mr",null,18365.509999999998,"3922"]
["000622","000","Safety Training Center - Electro Fusion Kit",{"$f":"IF(X135=\"\",\"\",IF(LEN(X135)=3,X135&\"0\",X135))","v":"3980"},{"$f":"VLOOKUP(D135,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2015-07-31","2015","FL",4473,"P"," 05  00",2236.5,2236.5,null,1095.8900000000001,456.24,1552.13,"mr",null,{"$f":"L135-O135-T135","v":684.36999999999989},"3980"]
["000623","000","Safety Training Center - Trailer","3980",{"$f":"VLOOKUP(D136,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2015-08-31","2015","FL",3410,"P"," 05  00",1705,1705,null,835.45,347.82,1183.27,"mr",null,521.73,"3980"]
["000624","000","Safety Training Center - Sidewinder Fusion Kit","3980",{"$f":"VLOOKUP(D137,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2015-08-31","2015","FL",3015.02,"P"," 05  00",1507.51,1507.51,null,738.68,307.52999999999997,1046.21,"mr",null,461.29999999999995,"3980"]
["000625","000","Safety Training Center - Butt Fusion Machine Kit","3980",{"$f":"VLOOKUP(D138,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2015-08-31","2015","FL",4062.98,"P"," 05  00",2031.49,2031.49,null,995.43,414.42,1409.85,"mr",null,621.6400000000001,"3980"]
["000626","000","Safety Training Center - Socket Fusion Machine Kit","3980",{"$f":"VLOOKUP(D139,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2015-08-31","2015","FL",2569.85,"P"," 05  00",1284.93,1284.92,null,629.61,262.12,891.73,"mr",null,393.18999999999983,"3980"]
["000627","000","Safety Training Center - Pipe Horn Locator","3980",{"$f":"VLOOKUP(D140,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2015-08-31","2015","FL",1094.9100000000001,"P"," 05  00",547.46,547.45000000000005,null,268.25,111.68,379.93,"mr",null,167.52000000000004,"3980"]
["000628","000","Safety Training Center - Electro Fusion Kit","3980",{"$f":"VLOOKUP(D141,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2015-08-31","2015","FL",714.62,"P"," 05  00",357.31,357.31,null,175.08,72.89,247.97,"mr",null,109.34,"3980"]
["000629","000","Safety Training Center - RD 8000 Pipe Locator","3980",{"$f":"VLOOKUP(D142,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2015-08-31","2015","FL",3298.31,"P"," 05  00",1649.16,1649.15,null,808.08,336.43,1144.51,"mr",null,504.63999999999987,"3980"]
["000630","000","Safety Training Center - Digital Manometer","3980",{"$f":"VLOOKUP(D143,'FERC Code upd'!A:B,2,0)","v":"398"},"FC90-IT846-7785-9210","FC00-00000-1010-3980","FC00-00000-1080-3980","2015-10-31","2015","FL",616.19000000000005,"P"," 05  00",308.10000000000002,308.08999999999997,null,132.47999999999999,70.239999999999995,202.72,"mr",null,105.37000000000003,"3980"]
["000631","000","FB Exec Office Furniture (see notes for detail)","3910",{"$f":"VLOOKUP(D144,'FERC Code upd'!A:B,2,0)","v":"3910"},"OC450","FC00-00000-1010-3910","FC00-00000-1080-3910","2015-12-31","2015",null,74169.37,"P"," 05  00",37084.69,37084.68,null,15946.41,8455.31,24401.72,"mr",null,12682.959999999992,"3910"]
["000632","000","FB Exec Office Furniture (see notes for detail)","3913",{"$f":"VLOOKUP(D145,'FERC Code upd'!A:B,2,0)","v":"3913"},"OC450","FC00-00000-1010-3913","FC00-00000-1080-3910","2016-02-29","2016",null,30372.57,"P"," 05  00",15186.29,15186.28,null,3037.26,4859.6099999999997,7896.87,"r",null,7289.4099999999989,"3913"]
["000633","000","(12) Boss Straight leg guest chairs","3913",{"$f":"VLOOKUP(D146,'FERC Code upd'!A:B,2,0)","v":"3913"},"OC450","FC00-00000-1010-3913","FC00-00000-1080-3910","2016-08-01","2016",null,1593.1,"P"," 05  00",796.55,796.55,null,159.31,254.9,414.21,"r",null,382.34,"3913"]
["000634","000","2017 GMC Acadia","3922",{"$f":"VLOOKUP(D147,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-GM410-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2016-09-01","2016","FL",27738.33,"T"," 05  00",11560,16178.33,null,0,4438.13,4438.13,"r",null,11740.2,"3922"]
["000635","000","2017 Chevrolet Traverse","3922",{"$f":"VLOOKUP(D148,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MK400-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2016-09-01","2016","FL",26901.95,"T"," 05  00",11560,15341.95,null,0,4304.3100000000004,4304.3100000000004,"r",null,11037.64,"3922"]
["000636","000","2017 Chevrolet Silverado","3922",{"$f":"VLOOKUP(D149,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-NG410-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2016-09-01","2016","FL",35970.339999999997,"T"," 05  00",11560,24410.34,null,0,5700,5700,"lr",null,18710.339999999997,"3922"]
["000637","000","2017 Ford Explorer","3922",{"$f":"VLOOKUP(D150,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-NG410-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3921","2016-10-01","2016","FL",36761.040000000001,"T"," 05  00",11560,25201.040000000001,null,0,5700,5700,"lr",null,19501.04,"3922"]
["000638","000","FB Executive Bldg IT setup","3913",{"$f":"VLOOKUP(D151,'FERC Code upd'!A:B,2,0)","v":"3913"},null,"FC00-00000-1010-3913","FC00-00000-1080-3913","2016-03-31","2016",null,77494.7,"P"," 05  00",38747.35,38747.35,null,7749.47,12399.15,20148.62,"r",null,18598.73,"3913"]
["000639","000","So Florida Operations Center - Ph1","3900",{"$f":"VLOOKUP(D152,'FERC Code upd'!A:B,2,0)","v":"390"},null,"FC00-00000-1010-3900","FC00-00000-1080-3913","2016-03-31","2016",null,115085.51,"P"," 05  00",57542.76,57542.75,"2017-06-30",11508.55,9206.84,20715.39,"dr",null,36827.359999999993,"3900"]
["000640","000","2016 Ford Explorer Black Veh #697","3922",{"$f":"VLOOKUP(D153,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-CA400-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2017-01-01","2017","FL",29873.85,"T"," 05  00",11560,18313.849999999999,null,0,0,0,"lr",null,18313.849999999999,"3922"]
["000641","000","2017 GMC Acadia Crimson Veh#698","3922",{"$f":"VLOOKUP(D154,'FERC Code upd'!A:B,2,0)","v":"3922"},"4000-MG401-6320-0000","FC00-00000-1010-3922","FC00-00000-1080-3922","2017-01-01","2017","FL",32535.79,"T"," 05  00",11560,20975.79,null,0,0,0,"lr",null,20975.79,"3922"]
["000642","000","ECIS Improvements","3914",{"$f":"VLOOKUP(D155,'FERC Code upd'!A:B,2,0)","v":"3914"},"4000-OB400-7785-0000","FC00-00000-1010-3914","FC00-00000-1080-3914","2017-05-01","2017",null,543277.37,"P"," 15  00",271638.69,271638.68,null,0,13581.93,13581.93,"r",null,258056.75,"3914"]
["000643","000","Land, Tract B, Turnpike Business Park, W. Palm Beach FL 33413","1210",{"$f":"VLOOKUP(D156,'FERC Code upd'!A:B,2,0)","v":"1210"},"N/A","FC00-00000-1010-1210","N/A","2015-04-08","2015","West Palm Beach, FL",3982201.58,"R"," 00  00",0,3982201.58,null,0,0,0,null,"zero est life",3982201.58,"1210"]
["000644","000","CISCO Phone System","3970",{"$f":"VLOOKUP(D157,'FERC Code upd'!A:B,2,0)","v":"397"},"4000-OB400-7785-0000","FC00-00000-1010-3970","FC00-00000-1080-3970","2017-10-31","2017",null,86769.09,"P"," 07  00",43384.55,43384.54,null,0,6197.79,6197.79,"r",null,37186.749999999993,"3970"]
["000645","000","SF LAND","389A",{"$f":"VLOOKUP(D158,'FERC Code upd'!A:B,2,0)","v":"389A"},null,"FN41-00000-1010-389A","FN41-00000-1080-389A","2015-04-30","2015","WPB",3936597.14,"P"," 00  00",0,3936597.14,"2017-08-31",0,0,0,null,"zero est life",3936597.14,"389A"]
["000646","000","SF LAND","389A",{"$f":"VLOOKUP(D159,'FERC Code upd'!A:B,2,0)","v":"389A"},null,"FN41-00000-1010-389A","FN41-00000-1080-389A","2015-06-30","2015","WPB",45604.44,"P"," 00  00",0,45604.44,"2017-08-31",0,0,0,null,"zero est life",45604.44,"389A"]
["000647","000","Lot 2 Market Street Office Site, Nassau County FL","3890",{"$f":"VLOOKUP(D160,'FERC Code upd'!A:B,2,0)","v":"389"},"N/A","FC00-00000-1010-3890","N/A","2017-06-29","2017","Fernadina Executive Bldg",472514.62,"P"," 00  00",0,472514.62,"2017-08-31",0,0,0,null,"zero est life",472514.62,"3890"]
[]
[null,null,null,null,null,null,null,null,null,null,"Grand Total",12972103.029999999,null,null,1486436.42,11485666.609999999,null,2180674.5299999998,140143.98000000001,2320818.5099999998,null,null,{"$f":"SUM(W6:W161)","v":9164848.0999999996}]
[null,null,null,null,null,null,null,null,null,null,"Less disposals and transfers",-115085.51,null,null,-57542.76,-57542.75,null,-11508.55,null,-20715.39,null,null,{"$f":"-SUMIFS($W$6:$W$161,$U$6:$U$161,\"*d*\")+-SUMIFS($W$6:$W$161,$U$6:$U$161,\"*t*\")","v":-36827.359999999993}]
[null,null,null,null,null,null,null,null,null,null,"Count = 1"]
[null,null,null,null,null,null,null,null,null,null,"Net Grand Total",12857017.52,null,null,1428893.66,11428123.859999999,null,2169165.98,140143.98000000001,2300103.12,null,null,{"$f":"SUM(W162:W163)","v":9128020.7400000002}]
[null,null,null,null,null,null,null,null,null,null,"Count = 154"]
[]
["\n\n\nReport Assumptions ",null,"Report Name:  Depreciation Expense_1  \nSource Report:  Depreciation Expense \n\nCalculation Assumptions: \n      Short Year: none \n      Include Sec 168 Allowance & Sec 179: No \n      Adjustment Convention: None \n\nKey Codes: \n      a:      A depreciation adjustment amount is included in the reporting period. \n      b:      The asset's business-use percentage is less than 100%. \n      d:      The asset has been disposed. \n      f:      The asset has switched from a MACRS table calculation to the MACRS formula calculation. \n      l:      The asset's depreciation has been limited by luxury auto rules. \n      m:      The asset's depreciation was calculated using the mid-quarter convention. \n      r:      The asset's acquired value was reduced to arrive at the depreciable basis. \n      s:      The asset has switched from declining-balance to a straight-line. \n      t:      The asset was transferred. \n      v:      The asset has switched to remaining value over remaining life due to ACE. \n\nGroup/Sorting Criteria: \n      Group = All Complete Assets \n      Include Assets that meet the following conditions: \n            All Complete Assets \n      Sorted by: System No, Extension "]
["May 22, 2018 at 12:23 PM",null,"Page 1"]

{"sheet":"FERC Code upd","index":44,"n_rows":38,"n_cols":2,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["FERC Code"]
["1210","1210"]
["3030","3030"]
[null,"311"]
[null,"375"]
[null,"3761"]
[null,"3762"]
[null,"376G"]
[null,"378"]
[null,"379"]
[null,"3801"]
[null,"3802"]
[null,"380G"]
[null,"381"]
[null,"382"]
[null,"383"]
[null,"384"]
[null,"385"]
[null,"387"]
["3890","389"]
["389A","389A"]
["3900","390"]
["3910","3910"]
["3912","3912"]
["3913","3913"]
["3914","3914"]
[null,"391S"]
["3921","3921"]
["3922","3922"]
[null,"3923"]
[null,"3924"]
[null,"393"]
[null,"394"]
[null,"395"]
[null,"396"]
["3970","397"]
["3980","398"]
["3990","399"]

{"sheet":"Forecast","index":45,"n_rows":117,"n_cols":45,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
["FPU- FC FY2017"]
["Tax Depreciation 2018-2058"]
["Group By FERC Code - Vintage"]
["FYE Month = December"]
[]
["FERC Code","FERC","Vintage","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026","2027","2028","2029","2030","2031","2032","2033","2034","2035","2036","2037","2038","2039","2040","2041","2042","2043","2044","2045","2046","2047","2048","2049","2050","2051","2052","2053","2054","2055","2056","2057","2058"]
["1210",{"$f":"VLOOKUP(A7,'FERC Code upd'!A:B,2,0)","v":"1210"},"2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"VLOOKUP(A8,'FERC Code upd'!A:B,2,0)","v":"3030"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3030",{"$f":"VLOOKUP(A9,'FERC Code upd'!A:B,2,0)","v":"3030"},"2002",10.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3890",{"$f":"VLOOKUP(A10,'FERC Code upd'!A:B,2,0)","v":"389"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3890",{"$f":"VLOOKUP(A11,'FERC Code upd'!A:B,2,0)","v":"389"},"2017",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["389A",{"$f":"VLOOKUP(A12,'FERC Code upd'!A:B,2,0)","v":"389A"},"2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A13,'FERC Code upd'!A:B,2,0)","v":"390"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A14,'FERC Code upd'!A:B,2,0)","v":"390"},"1998",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A15,'FERC Code upd'!A:B,2,0)","v":"390"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A16,'FERC Code upd'!A:B,2,0)","v":"390"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A17,'FERC Code upd'!A:B,2,0)","v":"390"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A18,'FERC Code upd'!A:B,2,0)","v":"390"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A19,'FERC Code upd'!A:B,2,0)","v":"390"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A20,'FERC Code upd'!A:B,2,0)","v":"390"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A21,'FERC Code upd'!A:B,2,0)","v":"390"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A22,'FERC Code upd'!A:B,2,0)","v":"390"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A23,'FERC Code upd'!A:B,2,0)","v":"390"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A24,'FERC Code upd'!A:B,2,0)","v":"390"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A25,'FERC Code upd'!A:B,2,0)","v":"390"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A26,'FERC Code upd'!A:B,2,0)","v":"390"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A27,'FERC Code upd'!A:B,2,0)","v":"390"},"2012",3477.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A28,'FERC Code upd'!A:B,2,0)","v":"390"},"2013",2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,543.75,0,0,0,0,0,0]
["3900",{"$f":"VLOOKUP(A29,'FERC Code upd'!A:B,2,0)","v":"390"},"2016",9206.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A30,'FERC Code upd'!A:B,2,0)","v":"3910"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A31,'FERC Code upd'!A:B,2,0)","v":"3910"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A32,'FERC Code upd'!A:B,2,0)","v":"3910"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A33,'FERC Code upd'!A:B,2,0)","v":"3910"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A34,'FERC Code upd'!A:B,2,0)","v":"3910"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A35,'FERC Code upd'!A:B,2,0)","v":"3910"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A36,'FERC Code upd'!A:B,2,0)","v":"3910"},"2012",1786.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A37,'FERC Code upd'!A:B,2,0)","v":"3910"},"2013",2968.96,1589.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A38,'FERC Code upd'!A:B,2,0)","v":"3910"},"2014",196.98,189.42,69.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3910",{"$f":"VLOOKUP(A39,'FERC Code upd'!A:B,2,0)","v":"3910"},"2015",9219.67,5555.93,4541.3,3732.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A40,'FERC Code upd'!A:B,2,0)","v":"3912"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A41,'FERC Code upd'!A:B,2,0)","v":"3912"},"1998",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A42,'FERC Code upd'!A:B,2,0)","v":"3912"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A43,'FERC Code upd'!A:B,2,0)","v":"3912"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A44,'FERC Code upd'!A:B,2,0)","v":"3912"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A45,'FERC Code upd'!A:B,2,0)","v":"3912"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A46,'FERC Code upd'!A:B,2,0)","v":"3912"},"2003",0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A47,'FERC Code upd'!A:B,2,0)","v":"3912"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A48,'FERC Code upd'!A:B,2,0)","v":"3912"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A49,'FERC Code upd'!A:B,2,0)","v":"3912"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A50,'FERC Code upd'!A:B,2,0)","v":"3912"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A51,'FERC Code upd'!A:B,2,0)","v":"3912"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A52,'FERC Code upd'!A:B,2,0)","v":"3912"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A53,'FERC Code upd'!A:B,2,0)","v":"3912"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A54,'FERC Code upd'!A:B,2,0)","v":"3912"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A55,'FERC Code upd'!A:B,2,0)","v":"3912"},"2012",528.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A56,'FERC Code upd'!A:B,2,0)","v":"3912"},"2014",166.66,166.66,62.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3912",{"$f":"VLOOKUP(A57,'FERC Code upd'!A:B,2,0)","v":"3912"},"2015",478.29,302.08,302.07,113.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A58,'FERC Code upd'!A:B,2,0)","v":"3913"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A59,'FERC Code upd'!A:B,2,0)","v":"3913"},"1998",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A60,'FERC Code upd'!A:B,2,0)","v":"3913"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A61,'FERC Code upd'!A:B,2,0)","v":"3913"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A62,'FERC Code upd'!A:B,2,0)","v":"3913"},"2002",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A63,'FERC Code upd'!A:B,2,0)","v":"3913"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A64,'FERC Code upd'!A:B,2,0)","v":"3913"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A65,'FERC Code upd'!A:B,2,0)","v":"3913"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A66,'FERC Code upd'!A:B,2,0)","v":"3913"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A67,'FERC Code upd'!A:B,2,0)","v":"3913"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A68,'FERC Code upd'!A:B,2,0)","v":"3913"},"2012",19749.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A69,'FERC Code upd'!A:B,2,0)","v":"3913"},"2013",39.25,19.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3913",{"$f":"VLOOKUP(A70,'FERC Code upd'!A:B,2,0)","v":"3913"},"2016",17513.66,10508.19,6304.92,6304.91,3152.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A71,'FERC Code upd'!A:B,2,0)","v":"3914"},"1997 & Prior",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A72,'FERC Code upd'!A:B,2,0)","v":"3914"},"1999",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A73,'FERC Code upd'!A:B,2,0)","v":"3914"},"2000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A74,'FERC Code upd'!A:B,2,0)","v":"3914"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A75,'FERC Code upd'!A:B,2,0)","v":"3914"},"2003",0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A76,'FERC Code upd'!A:B,2,0)","v":"3914"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A77,'FERC Code upd'!A:B,2,0)","v":"3914"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A78,'FERC Code upd'!A:B,2,0)","v":"3914"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A79,'FERC Code upd'!A:B,2,0)","v":"3914"},"2007",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A80,'FERC Code upd'!A:B,2,0)","v":"3914"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A81,'FERC Code upd'!A:B,2,0)","v":"3914"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A82,'FERC Code upd'!A:B,2,0)","v":"3914"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A83,'FERC Code upd'!A:B,2,0)","v":"3914"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3914",{"$f":"VLOOKUP(A84,'FERC Code upd'!A:B,2,0)","v":"3914"},"2017",13581.93,25805.68,23225.11,20902.599999999999,18812.34,16931.099999999999,16039.99,16039.99,16039.99,16039.99,16039.99,16039.99,16040,16039.99,16039.99,8020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3921",{"$f":"VLOOKUP(A85,'FERC Code upd'!A:B,2,0)","v":"3921"},"2001",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3921",{"$f":"VLOOKUP(A86,'FERC Code upd'!A:B,2,0)","v":"3921"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3921",{"$f":"VLOOKUP(A87,'FERC Code upd'!A:B,2,0)","v":"3921"},"2009",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3921",{"$f":"VLOOKUP(A88,'FERC Code upd'!A:B,2,0)","v":"3921"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3921",{"$f":"VLOOKUP(A89,'FERC Code upd'!A:B,2,0)","v":"3921"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3921",{"$f":"VLOOKUP(A90,'FERC Code upd'!A:B,2,0)","v":"3921"},"2014",1773.72,1773.72,665.15,1875,1875,1875,1875,842.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3921",{"$f":"VLOOKUP(A91,'FERC Code upd'!A:B,2,0)","v":"3921"},"2015",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A92,'FERC Code upd'!A:B,2,0)","v":"3922"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A93,'FERC Code upd'!A:B,2,0)","v":"3922"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A94,'FERC Code upd'!A:B,2,0)","v":"3922"},"2013",4572.4399999999996,2857.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A95,'FERC Code upd'!A:B,2,0)","v":"3922"},"2014",16224.62,15943.15,7506.03,17175,17175,16252.16,10341.31,3850,1960.5,1875,835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A96,'FERC Code upd'!A:B,2,0)","v":"3922"},"2015",5496.92,3598.29,3598.29,869.11,3950,3950,3950,3950,3950,3950,3950,2638.61,1975,1975,1975,308.95999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A97,'FERC Code upd'!A:B,2,0)","v":"3922"},"2016",20142.439999999999,11945.47,7294.17,7294.17,3668.31,8300,8300,5514.17,4150,3955.61,567.32000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3922",{"$f":"VLOOKUP(A98,'FERC Code upd'!A:B,2,0)","v":"3922"},"2017",0,9985.5499999999993,5991.33,3594.79,3594.79,1797.4,4150,4150,4150,1875.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A99,'FERC Code upd'!A:B,2,0)","v":"397"},"2003",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A100,'FERC Code upd'!A:B,2,0)","v":"397"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A101,'FERC Code upd'!A:B,2,0)","v":"397"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A102,'FERC Code upd'!A:B,2,0)","v":"397"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A103,'FERC Code upd'!A:B,2,0)","v":"397"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A104,'FERC Code upd'!A:B,2,0)","v":"397"},"2011",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3970",{"$f":"VLOOKUP(A105,'FERC Code upd'!A:B,2,0)","v":"397"},"2017",6197.79,10624.79,7589.13,5420.81,3872.01,3872,3872.01,1936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A106,'FERC Code upd'!A:B,2,0)","v":"398"},"2004",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A107,'FERC Code upd'!A:B,2,0)","v":"398"},"2005",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A108,'FERC Code upd'!A:B,2,0)","v":"398"},"2006",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A109,'FERC Code upd'!A:B,2,0)","v":"398"},"2008",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A110,'FERC Code upd'!A:B,2,0)","v":"398"},"2010",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A111,'FERC Code upd'!A:B,2,0)","v":"398"},"2014",887.01,717.45,613.08000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3980",{"$f":"VLOOKUP(A112,'FERC Code upd'!A:B,2,0)","v":"398"},"2015",2379.37,1427.66,1312.64,828.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3990",{"$f":"VLOOKUP(A113,'FERC Code upd'!A:B,2,0)","v":"399"},"2003",143.56,143.56,143.56,143.56,143.55000000000001,143.55000000000001,71.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3990",{"$f":"VLOOKUP(A114,'FERC Code upd'!A:B,2,0)","v":"399"},"2005",292.02999999999997,292.02999999999997,292.02999999999997,292.02999999999997,292.02999999999997,292.04000000000002,292.02999999999997,292.02999999999997,146.02000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3990",{"$f":"VLOOKUP(A115,'FERC Code upd'!A:B,2,0)","v":"399"},"2006",454.19,454.2,454.19,454.19,454.2,454.18,454.2,454.18,454.18,227.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["3990",{"$f":"VLOOKUP(A116,'FERC Code upd'!A:B,2,0)","v":"399"},"2008",44.7,44.7,44.7,44.7,44.7,44.72,44.7,44.72,44.7,44.7,44.72,22.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grand Total",null,null,140143.98000000001,106556.86,72620.160000000003,71656.149999999994,59645.329999999994,56523.090000000004,52001.959999999992,39684.78,33506.329999999994,30579.119999999999,24047.97,21311.89,20625.939999999999,20625.93,20625.93,10939.9,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,2610.94,543.75,0,0,0,0,0,0]

{"sheet":"Plant Balance ","index":46,"n_rows":89,"n_cols":33,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[null,null,"FC"]
[null,null,"COMMON"]
[null,null,"2017-12-31"]
[null,null,"MONTHLY ACCOUNT BALANCES","  "]
[]
[]
["ACCT",null,"DESCRIPTION","Acct","Actual","Actual","Estimated","Estimated","Estimated","Estimated","Estimated","Estimated","Estimated","Estimated","Estimated","Estimated"]
["NO.",null,null,"BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","BALANCE","Net Activity"]
[null,null,null,"2016-12-31",{"$f":"D9+31","v":"2017-01-31"},{"$f":"E9+28","v":"2017-02-28"},{"$f":"F9+31","v":"2017-03-31"},{"$f":"G9+30","v":"2017-04-30"},"2017-05-31",{"$f":"I9+30","v":"2017-06-30"},"2017-07-31","2017-08-31",{"$f":"L9+30","v":"2017-09-30"},"2017-10-31",{"$f":"N9+30","v":"2017-11-30"},"2017-12-31","2017-12-31"]
[1210,{"$f":"VLOOKUP(TEXT(A10,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"1210"},"Plant Misc Intang Plant",0,{"$f":"+D10","v":0},{"$f":"+E10","v":0},{"$f":"+F10","v":0},0,0,3982201.58,{"$f":"+J10","v":3982201.58},3982201.58,3982201.58,3982201.58,3982201.58,{"$f":"+O10","v":3982201.58},{"$f":"+P10-D10","v":3982201.58}]
[3890,{"$f":"VLOOKUP(TEXT(A11,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"389"},"Land/Land Rights",0,{"$f":"+D11","v":0},{"$f":"+E11","v":0},0,0,0,0,0,0,0,{"$f":"+M11","v":0},0,472514.62,{"$f":"+P11-D11","v":472514.62}]
[3900,{"$f":"VLOOKUP(TEXT(A12,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"390"},"Struc & Improvements",337641.95,337641.95,337641.95,337641.95,337641.95,337641.95,222556.44,222556.44,222556.44,222556.44,222556.44,222556.44,222556.44,-115085.51000000001]
[3910,{"$f":"VLOOKUP(TEXT(A13,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3910"},"Offc Furn & Equipment",262686.23,{"$f":"+D13","v":262686.23},{"$f":"+E13","v":262686.23},262686.23,262686.23,262686.23,262686.23,262686.23,{"$f":"+K13","v":262686.23},{"$f":"+L13","v":262686.23},262686.23,262686.23,262686.23,{"$f":"+P13-D13","v":0}]
[3912,{"$f":"VLOOKUP(TEXT(A14,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3912"},"Comp Hardware",207152.59,{"$f":"+D14","v":207152.59},207152.59,207152.59,207152.59,207152.59,207152.59,207152.59,207152.59,207152.59,207152.59,207152.59,207152.59,{"$f":"+P14-D14","v":0}]
[3913,{"$f":"VLOOKUP(TEXT(A15,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3913"},"Furn & Fixtures",795882.73,795882.73,{"$f":"+E15","v":795882.73},{"$f":"+F15","v":795882.73},{"$f":"+G15","v":795882.73},795882.73,795882.73,795882.73,{"$f":"+K15","v":795882.73},{"$f":"+L15","v":795882.73},{"$f":"+M15","v":795882.73},795882.73,795882.73,0]
[3914,{"$f":"VLOOKUP(TEXT(A16,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3914"},"Plant System Software Fully Depre",1393549.47,{"$f":"+D16","v":1393549.47},1393549.47,1393549.47,1393549.47,1393549.47,1393549.47,1393549.47,1393549.47,1393549.47,1393549.47,1393549.47,1393549.47,0]
[3914,{"$f":"VLOOKUP(TEXT(A17,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3914"},"Plant System Software - NEW",0,135970.43,135970.43,157991.85999999999,357206.3,357206.3,377610.17,402214,458459.44,472427.15,472427.15,490582.11000000004,543277.37,543277.37]
[3970,{"$f":"VLOOKUP(TEXT(A18,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",163400.46,{"$f":"+D18","v":163400.46},163400.46,163400.46,163400.46,163400.46,163400.46,163400.46,163400.46,163400.46,237935.46,237935.46,250169.55,86769.09]
[3980,{"$f":"VLOOKUP(TEXT(A19,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",36332.449999999997,36332.449999999997,36332.449999999997,36332.449999999997,36332.449999999997,36332.449999999997,36332.449999999997,36332.449999999997,36332.449999999997,36332.449999999997,36332.449999999997,36332.449999999997,36332.449999999997,0]
[3990,{"$f":"VLOOKUP(TEXT(A20,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"399"},"Plant Other Tangible Assets",24970.34,{"$f":"+D20","v":24970.34},24970.34,24970.34,24970.34,24970.34,24970.34,24970.34,24970.34,24970.34,24970.34,24970.34,24970.34,0]
[null,null,"IN SERVICE",{"$f":"SUM(D10:D20)","v":3221616.2199999997},3357586.65,3357586.65,3379608.0799999996,3578822.5199999996,3578822.5199999996,7466342.46,7490946.29,7547191.7300000004,7561159.4400000004,7635694.4400000004,7653849.4000000004,8191293.370000001]
[]
[3921,{"$f":"VLOOKUP(TEXT(A23,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3921"},"Cars",370673.79,148836.07999999999,148836.07999999999,58593.459999999992,58593.459999999992,58593.459999999992,58593.459999999992,58593.459999999992,58593.459999999992,58593.459999999992,58593.459999999992,58593.459999999992,58593.459999999992,{"$f":"+P23-D23","v":-312080.32999999996}]
[3922,{"$f":"VLOOKUP(TEXT(A24,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3922"},"Light Trucks & Vans",248606.14,532948.14,532948.14,623096.11,623096.11,623096.11,623096.11,623096.11,623096.11,623096.11,623096.11,623096.11,623096.11,374489.97]
[]
["SUBTOTAL -  TRANS EQUIPMENT",null,null,{"$f":"SUM(D23:D25)","v":619279.92999999993},681784.22,681784.22,681689.57,681689.57,681689.57,681689.57,681689.57,681689.57,681689.57,681689.57,681689.57,681689.57,null,null,{"$f":"SUM(P11:P20,P23:P24)","v":4890781.3600000003}]
[]
["TOTAL UTILITY PLANT IN SERVICE",null,null,{"$f":"SUM(D21+D26)","v":3840896.1499999994},4039370.87,4039370.87,4061297.6499999994,4260512.09,4260512.09,8148032.0300000003,8172635.8600000003,8228881.3000000007,8242849.0100000007,8317384.0100000007,8335538.9700000007,8872982.9400000013]
[]
[null,null,"OTHER",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+P30-D30","v":0}]
[]
["SUBTOTAL GAS PLANT OTHER",null,null,{"$f":"SUM(D30:D31)","v":0},{"$f":"SUM(E30:E31)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["TOTAL PLANT",null,null,{"$f":"SUM(D28+D32)","v":3840896.1499999994},{"$f":"SUM(E28+E32)","v":4039370.87},4039370.87,4061297.6499999994,4260512.09,4260512.09,8148032.0300000003,8172635.8600000003,8228881.3000000007,8242849.0100000007,8317384.0100000007,8335538.9700000007,8872982.9400000013,{"$f":"SUM(Q10:Q33)","v":5032086.79}]
[]
[null,null,"Net Monthly Activity",0,{"$f":"E28-D28","v":198474.72000000067},{"$f":"F28-E28","v":0},21926.779999999329,199214.44000000041,0,{"$f":"J28-I28","v":3887519.9400000004},{"$f":"K28-J28","v":24603.830000000075},{"$f":"L28-K28","v":56245.44000000041},13967.709999999963,74535,18154.959999999963,{"$f":"P28-O28","v":537443.97000000067},{"$f":"SUM(E36:P36)","v":5032086.7900000019}]
[]
[null,null,"GL Balance",2840896.15,{"$f":"3357586.65+681784.22","v":4039370.87},{"$f":"3357586.65+681784.22","v":4039370.87},4061297.65,4260512.09,4260512.09,8148032.0300000003,8172635.8600000003,8228881.2999999998,8242849.0099999998,8317384.0099999998,8335538.9699999997,8872982.9399999995,0]
[null,null,"Variance",null,{"$f":"E34-E38","v":0},{"$f":"F34-F38","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"SUM(AG87:AG87)","v":0}]

{"sheet":"ACCUM DEPR","index":47,"n_rows":51,"n_cols":19,"rows_kept":51,"cut":false,"hidden":false,"merged":[[2,0,2,2]]}
["FC - Florida Corporate"]
["ACCUMULATED DEPRECIATION RECONCILIATION"]
[{"$f":"'[4]Plant Cost Summary'!B3","v":"2017-12-31"}]
[]
[]
[null,null,null,"A/D","G/L",null,null,null,"A/D","A/D"]
["ACCT",null,"DESCRIPTION","BALANCE",2017,"RETIREMENTS","COST OF ","SALVAGE","TRANSFERS","BALANCE",null,"G/L",null,"Variance",null,"Net Book",null,"EY summary amount","Notes"]
["NO.",null,null,"2016-12-31","PROVISION","TOTAL","REMOVAL","VALUE","AND ADJ","2017-12-31",null,null,null,"to G/L",null,null,null,"A/D bal(Accum depr)+ bal(Plant Cost Summary)"]
[1210,{"$f":"VLOOKUP(TEXT(A9,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"1210"},{"$error":"#N/A"},{"$error":"#N/A"},-2017,0,0,0,0,{"$error":"#N/A"},null,null,null,{"$error":"#N/A"},null,{"$error":"#N/A"},null,3980184.58,"A/D beginning bal 0"]
[3030,{"$f":"VLOOKUP(TEXT(A10,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3030"},"Plant Misc Intang Plant",0,0,0,0,0,0,0,null,null,null,0,null,-9.0949470177292804E-13,null,-9.0949470177292804E-13]
[3890,{"$f":"VLOOKUP(TEXT(A11,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"389"},"Land/Land Rights",0,0,0,0,0,0,0,null,null,null,0,null,472514.62,null,472514.62]
[3900,{"$f":"VLOOKUP(TEXT(A12,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"390"},"Struc&Impr",-23031.46,-5604,0,0,0,0,-28635.46,null,-28635.46,null,0,null,193920.98,null,193920.98]
[3910,{"$f":"VLOOKUP(TEXT(A13,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3910"},"Offc Furn & Equipment",2439.3200000000002,-16020,0,0,0,0,-13580.68,null,-13580.68,null,0,null,249105.55,null,249105.55]
[3912,{"$f":"VLOOKUP(TEXT(A14,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3912"},"Comp Hdwr",354529.34,-10776,0,0,0,0,343753.34,null,343753.34,null,0,null,550905.92999999993,null,550905.92999999993]
[3913,{"$f":"VLOOKUP(TEXT(A15,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3913"},"Furn & Fix",-165897.26,-29448,0,0,0,0,-195345.26,null,-195345.26,null,0,null,600537.47,null,600537.47]
[3914,{"$f":"VLOOKUP(TEXT(A16,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3914"},"Plant System Software",-1393549.44,-18406,0,0,0,0,-1411955.44,null,-1411955.44,null,0,null,524871.39999999991,null,524871.39999999991]
[3970,{"$f":"VLOOKUP(TEXT(A17,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"397"},"Comm Equipment",24649.09,-12061,0,0,0,0,12588.09,null,12588.09,null,0,null,262757.64,null,262757.64]
[3980,{"$f":"VLOOKUP(TEXT(A18,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"398"},"Misc Equipment",15494.29,-1668,0,0,0,0,13826.29,null,13826.29,null,0,null,50158.740000000005,null,50158.740000000005]
[3990,{"$f":"VLOOKUP(TEXT(A19,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"399"},"Plant Other Tangible Assets",-24970.34,0,0,0,0,0,-24970.34,null,-24970.34,null,0,null,0,null,0]
[]
[null,null,"IN SERVICE",-1210336.46,-93983,0,0,0,0,-1304319.46,null,-1304319.46,null,0,null,2904772.33]
[]
[3921,"3921","Cars",-81381.91,-7648.5599999999986,0,0,0,79565.31,-9465.1600000000035,null,-9465.16,null,0,null,-523949.59,null,49128.300000000076]
[3922,"3922","Lt Truck/Van",33453.9,-48659.600000000013,0,0,0,-57965.36,-73171.060000000012,null,-73171.06,null,0,null,-523949.59,null,549925.04999999993]
[]
[null,null,"SUBTOTAL -  TRANS EQUIPMENT",-47928.01,-56308.160000000011,0,0,0,21599.949999999997,-82636.220000000016,null,-82636.22,null,0,null,-1047899.18]
[]
[]
[null,null,"TOTAL ACCUMULATED DEPREC",-1258264.47,-150291.16,0,0,0,21599.949999999997,-1386955.68,null,-1386955.68,null,null,null,1856873.15]
[]
[]
[null,null,null,null,null,null,null,null,null,"GL @ 12/31/2017",null,-1386955.68]
[]
[null,null,null,null,null,null,null,null,null,"Variance",null,{"$f":"L32-J29","v":0}]
[]
["108S-375",null,"Structures & Improvements",-17785.09,{"$f":"-'[4]Depreciation Expense'!#REF!","v":{"$error":"#REF!"}},0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+H19","v":0},0,{"$f":"SUM(D36:I36)","v":{"$error":"#REF!"}},null,{"$f":"-18270.65-150.64-123.42-3.82","v":-18548.53},null,{"$f":"-L36+J36","v":{"$error":"#REF!"}}]
["108S-3761",null,"Mains (Plastic)",-2259640.04,{"$f":"-'[4]Depreciation Expense'!S19","v":-1668},0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},0,{"$f":"SUM(D37:I37)","v":{"$error":"#REF!"}},null,{"$f":"-1969990.9-366406.87+9.12-9564.76+5.83-6115.18","v":-2352062.7599999998},null,{"$error":"#REF!"}]
["108S-3762",null,"Mains (Steel)",-607834.79999999993,{"$f":"-'[4]Depreciation Expense'!#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"-651530.83-8234.69+1030-11064.75-214.24","v":-670014.50999999989},null,{"$error":"#REF!"}]
["108S-378",null,"M & R Equipment - General",-12449.1,{"$f":"-'[4]Depreciation Expense'!#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"-9862.48-12.24-132.18-4.09","v":-10010.99},null,{"$error":"#REF!"}]
["108S-379",null,"M & R Equipment - City ",-47702.34,{"$f":"-'[4]Depreciation Expense'!#REF!","v":{"$error":"#REF!"}},0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"-48000.43-1722.31-383.88-20.2","v":-50126.819999999992},null,{"$error":"#REF!"}]
["108S-3801",null,"Dist Plant - Services (Plastic)",-703314.2,{"$f":"-'[4]Depreciation Expense'!#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"-589750.23-190425.69+4211.88-14815.55-4403.52","v":-795183.11},null,{"$error":"#REF!"}]
["108S-3802",null,"Dist Plant - Services (Steel)",-385413.83999999997,{"$f":"-'[4]Depreciation Expense'!#REF!","v":{"$error":"#REF!"}},0,{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,{"$f":"SUM(D42:I42)","v":{"$error":"#REF!"}},null,{"$f":"-362812.22-26184.12-661.32-90.18","v":-389747.83999999997},null,{"$error":"#REF!"}]
["108S-382",null,"Meter Installations",41379.82,{"$f":"-'[4]Depreciation Expense'!#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"44369.31-8176.54+1268.38-898.59-210.78+0.2","v":36351.979999999996},null,{"$error":"#REF!"}]
["108S-385",null,"M & R Equipment - Industrial",48328.35,{"$f":"-'[4]Depreciation Expense'!#REF!","v":{"$error":"#REF!"}},0,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,{"$f":"48267.05-269.51","v":47997.54},null,{"$error":"#REF!"}]
["108S-387",null,"Other Equipment",63.96,0,{"$f":"+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"+#REF!","v":{"$error":"#REF!"}},0,{"$error":"#REF!"},null,63.96,null,{"$error":"#REF!"}]
[null,null,"Subtotal of Accrued Asset Removal Costs",{"$f":"SUM(D36:D45)","v":-3944367.2799999993},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$f":"SUM(D46:I46)","v":{"$error":"#REF!"}},null,{"$f":"SUM(L36:L45)","v":-4201281.0799999991},null,{"$f":"SUM(N36:N45)","v":{"$error":"#REF!"}}]
[]
[null,null,"Accum Depreciation w/o Accrued Asset",{"$f":"D29","v":-1258264.47},-150291.16,0,0,0,21599.949999999997,-1386955.68,null,{"$f":"L29","v":-1386955.68}]
[]
[null,null,null,null,null,null,null,null,null,"G/L Balance @ 06/30/10",null,-15382523.720000001]
[null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"L50-L29","v":-13995568.040000001}]

{"sheet":"Depreciation Expense","index":48,"n_rows":51,"n_cols":24,"rows_kept":51,"cut":false,"hidden":false,"merged":[[1,6,1,9]]}
[null,null,{"$f":"'[4]Plant Balance '!B1","v":"FC"}]
[null,null,"FC COMMON",null,null,null,"NOTE:  3914 bal of $1,393,549.47 is fully depreciated"]
[null,null,{"$f":"'[4]Plant Balance '!B3","v":"2017-12-31"}]
[null,null,"MONTHLY DEPR EXP CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  "]
[]
[null,null,null,null,null,"Actual","Actual","Estimated","Estimated","Estimated","Estimated","Estimated","Estimated","Estimated","Estimated","Estimated","Estimated","TOTAL",null,"Actual",null,null,null,"Year-End"]
["Acct No.",null,"Description","Depreciation Rates",null,"EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","EXPENSE","DEPRECIATION",null,"Depreciation",null,"TruJ Up",null,"True-up"]
[null,null,null,2017,null,"2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","EXPENSE",null,2017,null,"Jntry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"YTD"]
[1210,{"$f":"VLOOKUP(TEXT(A10,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"1210"},"Plant Non-Utility Propert","N/A",null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[{"$f":"+[4]Sheet2!A2","v":3030},{"$f":"VLOOKUP(TEXT(A11,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3030"},{"$f":"VLOOKUP(A11,[4]Sheet2!A:F,2,FALSE)","v":"Plant Misc Intang Plant"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[{"$f":"+[4]Sheet2!A3","v":3890},{"$f":"VLOOKUP(TEXT(A12,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"389"},{"$f":"VLOOKUP(A12,[4]Sheet2!A:F,2,FALSE)","v":"Land/Land Rights"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0]
[{"$f":"+[4]Sheet2!A4","v":3900},{"$f":"VLOOKUP(TEXT(A13,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"390"},{"$f":"VLOOKUP(A13,[4]Sheet2!A:F,2,FALSE)","v":"Struc&Impr"},0.02,null,563,563,563,563,563,563,371,371,371,371,371,371,5604,null,5604,null,0,null,0]
[{"$f":"+[4]Sheet2!A5","v":3910},{"$f":"VLOOKUP(TEXT(A14,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3910"},{"$f":"VLOOKUP(A14,[4]Sheet2!A:F,2,FALSE)","v":"Offc Furn & Equipment"},6.0999999999999999E-2,null,810,810,810,810,810,810,810,810,810,810,810,810,9720,null,16020,null,6300,null,0]
[{"$f":"+[4]Sheet2!A6","v":3912},{"$f":"VLOOKUP(TEXT(A15,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3912"},{"$f":"VLOOKUP(A15,[4]Sheet2!A:F,2,FALSE)","v":"Comp Hdwr"},5.1999999999999998E-2,null,1053,1053,1053,1053,1053,1053,1053,1053,1053,1053,1053,1053,12636,null,10776,null,1860,null,0]
[{"$f":"+[4]Sheet2!A7","v":3913},{"$f":"VLOOKUP(TEXT(A16,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3913"},{"$f":"VLOOKUP(A16,[4]Sheet2!A:F,2,FALSE)","v":"Furn & Fix"},3.6999999999999998E-2,null,3449,3449,3449,3449,3449,3449,3449,3449,3449,3449,3449,3449,41388,null,29448,null,11940,null,0]
[{"$f":"+[4]Sheet2!A8","v":3914},{"$f":"VLOOKUP(TEXT(A17,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3914"},{"$f":"VLOOKUP(A17,[4]Sheet2!A:F,2,FALSE)","v":"Plant System Software"},5.1999999999999998E-2,null,0,6039,-4669,1548,1548,1636,1743,1987,2047,2047,2126,2354,18406,null,18406,null,0,"*",0]
[{"$f":"+[4]Sheet2!A11","v":3970},{"$f":"VLOOKUP(TEXT(A18,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"397"},{"$f":"VLOOKUP(A18,[4]Sheet2!A:F,2,FALSE)","v":"Comm Equipment"},7.0000000000000007E-2,null,953,953,708,953,953,953,953,953,953,953,1388,1388,12061,null,12061,null,0,null,0]
[{"$f":"+[4]Sheet2!A12","v":3980},{"$f":"VLOOKUP(TEXT(A19,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"398"},{"$f":"VLOOKUP(A19,[4]Sheet2!A:F,2,FALSE)","v":"Misc Equipment"},4.5999999999999999E-2,null,139,139,139,139,139,139,139,139,139,139,139,139,1668,null,1668,null,0,null,0]
[{"$f":"+[4]Sheet2!A13","v":3990},{"$f":"VLOOKUP(TEXT(A20,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"399"},{"$f":"VLOOKUP(A20,[4]Sheet2!A:F,2,FALSE)","v":"Plant Other Tangible Assets"},0.2,"amort 5 yrs",0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,null,0,null,0]
[]
[null,null,"UTILITY PLANT IN SERVICE-EXC TRANS",null,null,6967,13006,2053,8515,8515,8603,8518,8762,8822,8822,9336,9564,101483,null,93983,null,20100,null,0]
[]
[{"$f":"+[4]Sheet2!A9","v":3921},{"$f":"VLOOKUP(TEXT(A24,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3921"},{"$f":"VLOOKUP(A24,[4]Sheet2!A:F,2,FALSE)","v":"Cars"},0.11,null,1138.73,1138.73,537.11,537.11,537.11,537.11,537.11,537.11,537.11,537.11,537.11,537.11,7648.5599999999986,null,7648.5599999999986,null,0,null,0]
[{"$f":"+[4]Sheet2!A10","v":3922},{"$f":"VLOOKUP(TEXT(A25,\"0000\"),'FERC Code upd'!A:B,2,0)","v":"3922"},{"$f":"VLOOKUP(A25,[4]Sheet2!A:F,2,FALSE)","v":"Lt Truck/Van"},0.08,null,3554.09,3554.09,4155.3900000000003,4155.3900000000003,4155.08,4155.08,4155.08,4155.08,4155.08,4155.08,4155.08,4155.08,48659.600000000013,null,48659.600000000013,null,0,null,0]
[]
[null,null,"SUBTOTAL - TRANS EQUIPMENT",null,null,4692.82,4692.82,4692.5,4692.5,4692.1899999999996,4692.1899999999996,4692.1899999999996,4692.1899999999996,4692.1899999999996,4692.1899999999996,4692.1899999999996,4692.1899999999996,56308.160000000011,null,56308.160000000011,null,0,null,0]
[]
[null,null,"TOTAL PLANT DEPRECIATION",null,null,11659.82,17698.82,6745.5,13207.5,13207.189999999999,13295.189999999999,13210.189999999999,13454.189999999999,13514.189999999999,13514.189999999999,14028.189999999999,14256.189999999999,157791.16,null,150291.16,null,20100,null,0]
[]
["ACTUAL"]
["8110-4030",null,"Depreciation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["8120-4050",null,"Amortization of Other Gas Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["7785-4032",null,"Negative Salvage Value Account",null,null,7210,0,0,0,0,0,0,0,0,0,0,0,7210]
["1080-3920",null,"Depreciation Charged Elsewhere",null,null,4692.1899999999996,0,0,0,0,0,0,0,0,0,0,0,4692.1899999999996]
[null,null,"TOTAL",null,null,11902.189999999999,0,0,0,0,0,0,0,0,0,0,0,11902.189999999999,null,-138388.97]
[]
[null,null,null,null,null,242.36999999999898,-17698.82,-6745.5,-13207.5,-13207.189999999999,-13295.189999999999,-13210.189999999999,-13454.189999999999,-13514.189999999999,-13514.189999999999,-14028.189999999999,-14256.189999999999]
[]
[]
[]
[null,null,"Account Code","Organization",null,"Period End Date","Beginning Balance","Period Activity","Ending Balance"]
[null,null,"FC00-00000-1010-3912","FC00",null,"2011-02-28",983711.38,3682.22999999998,987393.61]
[null,null,"FC00-00000-1080-3912","FC00",null,"2011-02-28",-123523.35,-8432,-131955.35]
[]
[null,null,"Account Code","Organization",null,"Period End Date","Beginning Balance","Period Activity","Ending Balance"]
[null,null,"FC00-00000-1010-3914","FC00",null,"2011-02-28",1929176.11,0,1929176.11]
[null,null,"FC00-00000-1080-3914","FC00",null,"2011-02-28",-1821471,0,-1821471]
[]
[]
[3914,null,"Plant System Software",{"$f":"+'[4]Plant Cost Summary'!C16","v":1393549.47},5.1999999999999998E-2,null,null,6039,6039,6039,6039,6039,6039,6039,6039,6039,6039,60390]